True Real Estate · Investment Offer
NEXA Royal Oasis Collection
Payment
through March 2027
Offer Summary
- Complex: NEXA Royal Oasis Collection (Pererenan, Canggu) — premium apartments with a rooftop infinity pool, rooftop lounge, sky fitness, coworking, concierge service
- Unit: Apartment 16B, 2nd floor, Rice Field View (view of rice paddies), Block 2
- Area: 44,9 m², studio, fully furnished, with kitchen
- Developer: NEXA · management company AUMANA Management
- Handover: September 2026 (per developer's plan)
- Yield year 1 (on full price): conservative scenario — 11.94%, target — 16.81%
Key Unit Parameters · Fact Sheet
Apartment 16B
Rice Field View (view of rice paddies) · 2nd floor · Block 2
Leasehold
ownership terms
30 years + 20 years extension
land under the project
Handover
developer's plan
September 2026
NEXA Royal Oasis Collection
Payment Schedule and Rental Income · Apartment 16B
Payment through March 2027
| Date | Scheduled Payment | Rental Income |
|---|
Payment schedule — 30% / 30% / 30% / 10% of the selected unit's price (August/October/December 2026, March 2027). Rental income — conservative scenario, starts after unit handover (September 2026); payment and rental time periods on the chart are aligned by month, amounts use separate scales.
Layout · Apartment 16B
Unit Information
Financial Model · apartment 16B $130,000
Conservative vs Target Scenario
| Scenario | ADR | Occupancy | Revenue/year | Net income/year | Yield (full price) | Payback |
|---|---|---|---|---|---|---|
| Conservative | $124 | 75% | $33,992 | $15,517 | 11.94% | 8.38 years |
| Target | $175 | 75% | $47,861 | $21,849 | 16.81% | 5.95 years |
Conservative · Net Income by Month
Net income / month
Target · Net Income by Month
Net income / month
Target Reference
Further Hotel
Average ADR$199/night
Average occupancy78%
Area36 m²
TypeUrban King – Gallery
ADR and occupancy by month · Estate Market
Revenue and profit by month · Estate Market
More competitors
Shore Amora Canggu
Average ADR$164/night
Average occupancy91%
Area55 m²
TypeTop Urban Suite
ADR and occupancy by month · Estate Market
Revenue and profit by month · Estate Market
Cost Structure, $
Tax · 10%
OTA Commission · 10%
Management Company Fee · 20%
Operating Expenses · 17%
Complex Infrastructure
Rooftop Lounge — rooftop lounge
Rooftop infinity pool with panoramic views of Canggu
Sky fitness — rooftop fitness zone
Coworking space
Concierge service
Reception
About the Developer NEXA
NEXA — a developer with over 400 employees and more than 5 years of construction experience in Bali. 3,860 m² of completed projects, 15,807 m² under construction, average property rating on Booking.com — 9.2.
Divisions: NEXA Development (construction and development), NEXA Management (property management), NEXA Agency (real estate sales), NEXA Design and Architecture, NEXA Furniture.
Awards: Asia Pacific Property Awards 2024–2025 (Wood Residence), Luxury Lifestyle Awards 2025 — Best Luxury Hotel Development (Oasis Hotels Collection).
Management company for the complex — AUMANA Management.
Contacts