Villa Investment 2BD Villa in Black Sands Oasis, Bali Yield 13% per annum | Payback 7.7 years | Family format + capital growth

Beraban, Indonesia
from
$249,700
from
$2,387/m²
;
Last update: 05/02/2026

Location

  • Country
    Indonesia
  • State
    Lesser Sunda Islands
  • Region
    Tabanan
  • Village
    Beraban
  • Address
    Jalan Galiran

Property characteristics

Property parameters

  • Class
    Class
    Premium class
  • Type of new building construction
    Type of new building construction
    Monolithic
  • The year of construction
    The year of construction
    2028
  • Finishing options
    Finishing options
    Finished
  • Number of floors
    Number of floors
    2

About the complex

📊 Investment 2BD Villa in Black Sands Oasis, Bali

Yield 13% per annum | Payback 7.7 years | Family format + capital growth Nuanu, Bali

 

📈 Investment Metrics

• Price: 249,700 USD

• Area: 104.6 m²

• Format: 2-Bedroom Private Villa

• Estimated rental income: around 32,000 USD per year (realistic scenario)

• Payback period: 7.7 years

• Project completion: 2028

• Ownership structure: Leasehold 25–30 years

 

📍 Location and Demand

• Nuanu is the largest cultural and technological cluster in Bali with a master-planned development

• Ocean access — approximately 3 minutes

• Canggu — approximately 20 minutes

• Walking distance to international schools, SPA centers, fitness areas, restaurants and art spaces

• Strong demand from families and long-term residents

 

🏡 Villa Advantages

• Full family layout with two bedrooms

• Higher average rental rate compared to studios and 1BD units

• Suitable for long-term rentals and relocation clients

• Limited supply of 2BD villas increases liquidity

• Suitable for both personal living and passive income

 

🏨 Investment Model

• Professional property management

• Centralized rental program without owner involvement

• Effective for both short-term and mid-term rentals

• Balanced strategy between occupancy rate and premium rental price

 

🏗 Project Concept

• Black Sands Oasis is a modern residential cluster designed in desert modernism style

• High ceilings, panoramic glazing, natural materials

• Minimalist architecture with private low-density development

• Access to 35+ infrastructure facilities within Nuanu city

 

💼 Purchase Terms

• Down payment: 30%

• Developer installment plan: 70% during construction

• Quarterly payment schedule without bank financing

 

🛡 Legal Security

• Land and construction documents available upon request

• Transaction supported by an international real estate broker

• Leasehold format is a standard and secure practice for foreign investors in Bali

 

🏘 Other Purchase Options in the Complex

• Studios — from 120,000 USD

• 1BD Villas — from 185,000 USD

• 2BD Villas — from 249,700 USD

• 3BD Villas — from 350,000 USD

• Premium pool villas — upon request

• Ability to choose a property format based on investment budget and income strategy

 

Leave a comment and I will send the financial model and yield calculation.

Location on the map

Beraban, Indonesia
Grocery stores
Food & Drink

Video Review of villa Investment 2BD Villa in Black Sands Oasis, Bali Yield 13% per annum | Payback 7.7 years | Family format + capital growth

Mortgage calculator

Interest rate, %
Loan term, years
Property cost
Down payment, %
{{ initialPaymentCurrency }} USD
Please note! You changed the property cost parameter to {{ differentPrice }}%. This affects the relevance of the calculation of monthly payments for the current property. Return
Interest rate
{{ loanPercentValue.toLocaleString() }} %
Interest rate
Loan amount
{{ mortgageAmount }} USD
Loan amount
Period
{{ loanPeriodValue | pluralize("year", "years") }}
Period
Monthly payment
{{ paymentPerMonth }} USD
Monthly payment
Similar complexes
Bukit, Indonesia
from
$490,000
Ubud, Indonesia
from
$350,000
Wana Giri, Indonesia
from
$290,000
Kutuh, Indonesia
from
$300,000
Canggu, Indonesia
from
$575,000
Ask all your questions
Leave your request
Thank you! Your request has been accepted
I have interest in the property from your ad. I want more information about the property. What are the purchase conditions for foreigners? I would like to visit an apartment/house. I would like to be informed about the total price (incl. tax, agency fee, etc.). Is it possible to buy with a loan/mortgage?
Back Leave a request Show contacts
Other complexes
Townhouse TOWNHOUSE OCEAN VIEW
Townhouse TOWNHOUSE OCEAN VIEW
Townhouse TOWNHOUSE OCEAN VIEW
Townhouse TOWNHOUSE OCEAN VIEW
Townhouse TOWNHOUSE OCEAN VIEW
Show all Townhouse TOWNHOUSE OCEAN VIEW
Townhouse TOWNHOUSE OCEAN VIEW
Pecatu, Indonesia
from
$300,000
Finishing options Finished
The year of construction 2025
Number of floors 2
Premium townhouse close to the ocean with beautiful sunset views. The rental price increases by 10—15% every year. Townhouse with a comfortable layout, private pool and terrace. High ceilings of 3.6 meters create a feeling of unique space. Furniture, equipped kitchen, built-in storage, lan…
Agency
DDA Real Estate
Leave a request
Show contacts
Close
Please tell the seller that you found this ad on Realting.com
Agency
DDA Real Estate
Languages
English, Русский, Deutsch, Ελληνικά, Español, Čeština, Français, Italiano, Türkçe, 简体中文
Villa U VILLAS 1
Villa U VILLAS 1
Villa U VILLAS 1
Villa U VILLAS 1
Villa U VILLAS 1
Villa U VILLAS 1
Villa U VILLAS 1
Ungasan, Indonesia
from
$250,000
Finishing options Finished
The year of construction 2024
Number of floors 2
Area 116 m²
1 real estate property 1
Ocean view villa for investment or permanent residence on the beautiful island of Bali. The average return on the market is 15%. Rental yield up to 22%. Fully furnished villa with amenities in Bukit area. Payment terms: 30% + installments for 7 payments of 10%, interest-free payment…
Agency
DDA Real Estate
Leave a request
Show contacts
Close
Please tell the seller that you found this ad on Realting.com
Agency
DDA Real Estate
Languages
English, Русский, Deutsch, Ελληνικά, Español, Čeština, Français, Italiano, Türkçe, 简体中文