Skip to content
[Rendering]
Kalani Nungalan, Pecatu — Bali

[PROJECT NAME]

Six one-bedroom leasehold villas with private pools on the Bukit peninsula, in two types.

[PRICE]
Purchase price
[UNITS LEFT]
of 6 units available
2
Villa types on the site
1 + 1
Bedroom & bathroom, each villa
~26 yrs
Lease term, Unit 3 deed
Sep 2026
First unit handed over
The villas

Six villas, two floor plans

Each with its own pool, each on its own leasehold plot carved out of a 17,760 m² title at Nungalan, Desa Pecatu.

Units 1, 2 and 3

The shorter plot

Bedroom, bathroom, outdoor shower, open kitchen, pool with deck and garden, parking, store. Single storey.

Land plot, leased
96 m²
Covered building area
± 36 m²
Private pool
± 15.5 m²
Garden & pool deck
± 38.5 m²
Parking & storage
± 10 m²
Plot, drawn
6.665 × 15.0 m
Building depth, drawn
6.05 m

Units 4, 5 and 6

The longer plot, with a living room

The same, plus a living room onto a terrace, a kidney-shaped plunge pool, a pump room and motorcycle parking. Single storey.

Land plot, leased
[PLOT AREA 4-6]
Covered building area
[COVERED AREA 4-6]
Private pool
[POOL AREA 4-6]
Terrace & garden
[TERRACE AREA 4-6]
Motorcycle parking
[PARKING AREA 4-6]
Plot, drawn
6.665 × 15.4 m
Building depth, drawn
8.85 m

Contract areas are Unit 3's only — ± tolerance from its handover protocol, 96 m² plot from Lease Deed No. 20. Drawn dimensions come off the sheets named below.

The plans
[Rendering]
Master plan — all six ARS Solara 4,5,6 · full size ↗
[Rendering]
Units 1–3 — layout DED Solara 1,2,3 · full size ↗
[Rendering]
Units 4–6 — layout ARS Solara 4,5,6 · full size ↗

Build status, week 23 (2–9 August 2026), the latest report in this material: units 1–3 at 98.5%, units 4–6 at 91.8%, 91.7% and 91.7%, against 100% planned. Unit 3 handed over 9 September 2026. [STATUS OF UNITS 1, 2 AND 4–6 TODAY — CONFIRM]

The numbers

The yield, before your own income tax

No yield is published for this villa until its operating assumptions are documented and signed off. Below is the method, with every input marked.

Conservative case[OCC] occupancy
[YIELD]
Net yield
Net income [NET/YR] / year
Stabilised case[OCC] occupancy
[YIELD]
Net yield
Net income [NET/YR] / year
Optimised case[OCC] occupancy
[YIELD]
Net yield
Net income [NET/YR] / year

How the net figure is built

01 Nightly rate achieved, not the list price [RATE]
02 × Occupancy across a full year, low season included [OCC]
03 = Gross rental income per year [GROSS]
04 − Booking platform fee, host side [PLATFORM]
05 − Management fee [MGMT]
06 − Running costs [COSTS]
07 − Indonesian rental tax [TAX]
08 = Net income per year Divided by the all-in purchase price, this is the net yield above [NET/YR]
Renders

The villa, as drawn

Architectural renders — artist's impressions, not photographs of a finished building. Grouped by type.

Units 4–6 · the longer villa
[Rendering]
Living room & kitchen
[Rendering]
Bedroom
[Rendering]
Bathroom
Units 1–3 · the shorter villa
[Rendering]
The row, from the lane
[Rendering]
Pool & arched front
[ UNITS 1–3 INTERIOR — NOT RENDERED ]
Location

Nungalan, on the Bukit peninsula

Pecatu Village, South Kuta, Badung. Unit 3's 96 m² plot is part of Certificate of Title (SHM) No. 1405/Desa Pecatu, checked at the Badung Land Office in February 2026: not pledged, blocked, seized or in dispute.

Over time

A wasting asset, with a deadline

Every year the remaining term gets shorter, and a shorter term is worth less to the next buyer. What moves against that is the extension.

The extension, priced until 1 March 2027

Unit 3's holder has a priority right to extend by 10 years. Agreed before 1 March 2027, the price is fixed in the deed at IDR 19,000,000 per 100 m² per year — IDR 18,240,000 a year on that 96 m² plot, IDR 182,400,000 for the ten. Agreed later, it is the market price of the land at the time. Notice at least three months before the lease ends, in a separate deed.

Fixed price window closes 1 Mar 2027

Selling on

Lease rights may be transferred, in part or in whole, without the landowner's consent — you notify them in advance. What a buyer pays depends on the years left, the extension position and the Bukit market at that moment, none of which Kalani can promise.

Transferable on notice, no consent needed

The end of the term

When the lease and any extension end, the permanent buildings on the plot become the landowner's property, with no compensation. Movable goods and non-permanent structures stay yours.

Buildings revert · no compensation
Unit 3's terms, not an offer. All of it is read out of Lease Deed No. 20, one named buyer's deed, so the end date, the extension price and the 1 March 2027 window are not evidenced for a unit on sale today: [MASTER LEASE TERMS FOR THE UNIT ON SALE]. No independent valuation is documented either: [PROJECTED RESALE VALUE] [SOURCE AND DATE OF VALUATION].
Terms

What the contracts actually say

Read from Unit 3's documents: Lease Deed No. 20, the construction agreement of 16 April 2026 and the handover protocol of 9 September 2026.

Payment schedule

1st Reservation deposit into the notary's escrow, released only once the lease deed is signed 10%
2nd Lease deed and construction agreement, within 7 days of signing The construction share falls due once land and foundation works are confirmed complete 25%
3rd Main structure complete — frame, roof, walls, concrete 30%
4th Interior and finishing works complete 30%
5th Four weeks after handover 5%

Before the keys: 95%. After handover: the closing 5%.

Next step

Request the memorandum

The financial model with its assumptions written out, the deeds and the construction agreement in full, the build specification and the reservation process.

Email and telephone: [EMAIL ADDRESS] [PHONE NUMBER] — not yet published, so WhatsApp is the only direct route.

Before you rely on anything above

All images are architectural renders — artist's impressions, not photographs of the delivered villa. Materials, planting, furniture and finishes can differ.

All yield, income, occupancy and value figures are estimates for modelling only: not a forecast, not an offer, not a guarantee of future performance. Rental income is not guaranteed or underwritten by Kalani, and your capital is at risk.

Areas and contractual terms here are read from the Unit 3 documents: they show how Kalani contracts, not terms agreed for any other unit, whose deed, construction agreement and payment schedule set their own dates, areas and figures. This is leasehold, not freehold — at the end of the lease and of any extension the permanent buildings revert to the landowner without compensation. All transactions are in Indonesian Rupiah under Indonesian law; the IDR amounts are not converted.

This page summarises contracts; it is not the contracts and not legal, tax or investment advice. Take independent advice in Indonesia and in your country of residence before you commit.