16 of 16 units available · Handover Feb 2027
Advisors in EN · ID · RU · 中文
Home / Villas / Villa Nirwana · Type D
II · Family-Hybrid Tier Type D · 2 storey 1 unit available

Villa Nirwana.

Spacious 2-storey with lap pool.

Investment $435K
Target Yield 9.28%
Net/Month $3K
10-Yr IRR 8.7%
Bedrooms 2
Bathrooms 2
Build 242
Lease 25+25y
Handover Feb '27

Spacious 2-storey with lap pool.

Built for performance. Spacious 2-storey with lap pool.. Managed by Nova Escapes for hands-off ownership.

Prime Location

4 minutes walk to Batubelig Beach & top-rated restaurants.

Turnkey Management

Managed by Nova Escapes — 20+ villas across Bali & Australia.

2Baths
2Beds
242m²Building
1Carport
Architectural Layout

2-storey tropical modern.

Every meter designed for rental utility and personal comfort. Open-plan ground floor flows seamlessly to private pool area. Upper floor isolates sleeping quarters for guest privacy.

1st Floor · Ground Level 128.26 m²
Ground floor plan — Villa Nirwana 1ST FLOOR
  • Open-plan Living Room
  • Dining Area
  • Kitchen & Mini Bar
  • Private Pool (overflow system)
  • Hardwood Pool Deck + Sunbed Lounge
  • Storage Room
  • Foyer + Shoe Rack
  • Powder Room (guest toilet)
  • Carport (1 car)
  • Washing & Pump Machine Area
2nd Floor · Upper Level 113.74 m²
Upper floor plan — Villa Nirwana 2ND FLOOR
  • Master Bedroom + Private Balcony
  • Master Ensuite Bathroom (bathtub)
  • Bedroom 2 + Private Balcony
  • Ensuite Bathroom 2
  • Corridor + TV Cabinet Area
  • Front Balcony (street facing)

Floor plans are indicative. Exact dimensions may vary ±3% from final as-built survey. Full CAD drawings available in investor prospectus.

Per-Villa Financial Projection

The math, per unit.

Full rental income breakdown based on Seminyak market benchmarks. Three scenarios: conservative (65% occupancy), base (75%), and optimistic (85%).

Villa Villa Nirwana (D)
Investment $435K
Target Yield (Base) 9.28%
Metric Conservative (65%) Base (75%) Optimistic (85%)
Gross Annual Revenue IDR 1.18B IDR 1.36B IDR 1.54B
Net Annual Income IDR 577M IDR 666M IDR 755M
Net Yield 8.05% 9.28% 10.51%
Net / Month ~$3K ~$3K ~$3K
Payment Schedule
  • Down Payment10%
  • Upon Lease Agreement Signing30%
  • At 60% Construction Progress30%
  • Upon Villa Handover30%

Every installment tied to construction milestone. Escrow-protected funds released to builder only upon certified completion of each phase.

Deduction Breakdown
  • Management Fee (Nova Escapes)20%
  • OTA Commission (Airbnb/Booking)10%
  • Operating Expenses7%
  • Maintenance Reserve3%
  • Rental Income Tax11%
Total Deduction from Gross 51%

Projections based on ADR and occupancy benchmarks from Horwath HTL 2025 and BPS Indonesia tourism data. IDR/USD exchange rate: 1 USD = IDR 16,500. Not a guarantee of future returns.

Jl. Mertasari No. 69 · Kerobokan Kelod

Seminyak’s prime corridor.

Positioned in the high-demand Seminyak Kerobokan corridor where 74.9% average occupancy meets constrained new supply.

Proximity
  • Double Six Beach1.8 km · 5 min
  • Seminyak Square (retail)2.1 km · 7 min
  • Ku De Ta Beach Club2.4 km · 8 min
  • Petitenget Temple1.2 km · 4 min
  • Canggu (Batu Bolong)5.5 km · 15 min
  • Ngurah Rai Airport12 km · 25–40 min
  • Ubud (cultural center)28 km · 60 min
  • International hospitals3–5 km
Why This Location
Fully Furnished · Turn-Key Handover

Move in. Or rent out. Day one.

Every villa is delivered fully furnished to hotel-grade specification. Guest-ready at handover.

All items are new at handover. Furniture brands and exact specifications may vary from renders.

Also consider

Alternatives.

View all 5 types →

Units in Villa Nirwana

1 available · 1 total
Unit Floor Price (USD) Status Action
D1 ground $435,000 available Reserve →

Ready to secure your Bali asset?

Download our investment model and discover how we achieve 8–13% ROI per year.