Nuanu City, Bali • Now Selling

Origins

Premium boutique villas on legally designated Zona Pariwisata land. Private koi ponds, yoga gardens, and riverside four-bedroom villas — the ultra-premium anchor of the Kaizen portfolio.

Price From

$537K

ROI Range

13.9–16%

Unit Type

2BR – 4BR Boutique Villa

Leasehold

45 years

Completion

2027

The Vision

Origins

Premium boutique villas on legally designated Zona Pariwisata land. Private koi ponds, yoga gardens, and riverside four-bedroom villas — the ultra-premium anchor of the Kaizen portfolio.

Revenue First

Investment Snapshot

We engineer assets for performance. Below is the projected financial outlook for Origins, designed to deliver predictable, high-yield returns.

Projected ROI

0.0%

Annual net return based on conservative occupancy.

Est. Nightly Rate

$0

Optimized for Nuanu City's short-term market.

Turnkey Price

$537,000

Includes land, construction & furniture.

Monthly Revenue Projection

MetricJanFebMarAprMayJunJulAugSepOctNovDec
Occupancy80.0%65.0%70.0%80.0%82.5%87.5%92.5%92.5%82.5%77.5%70.0%90.0%
Avg Rate$495$383$428$495$518$563$630$630$495$428$405$585
Revenue$12,375$6,885$9,405$11,880$13,455$14,625$18,270$18,270$12,375$10,260$8,505$16,380

Gross Revenue

Occupancy Rate81.4%
Days Occupied297 days
Weighted Avg Rate$514
Annual Gross Revenue$152,685

Operating Expenses (OPEX)

Management Fee (10%)$15,269
Income Tax (10%)$15,269
Utilities & Maintenance$0 (Guest Covered)
Total Annual OPEX$30,537

Net Performance

Net Annual Revenue$122,148
Projected Annual ROI
0.0%per annum

*Projections include management fees and taxes. Actual performance may vary based on market conditions.

The Neighborhood

Location & Lifestyle

Strategically positioned in Nuanu City, Bali, just minutes from the action yet tucked away in tranquility.

Nearby Essentials

Location

Nuanu City, Bali
Bali, Indonesia

Masterplan

Interactive Layout

Floorplan coming soon

ORIGINS

Bedrooms3
Bathrooms3
Technical Overview

Specs & Amenities

Land Size—
Build Size—
Bedrooms03
Bathrooms03
PoolPrivate
Completion2027
Interested in Origins?

Take the next step

Book a free, no-obligation investor call and our team will walk you through Origins — financials, legal structure, and the full investment process, end to end.

Book a Free Investor CallView PortfolioWhatsApp

London · Dubai · Sydney