Villa for Sale in Kerobokan, Bali

for 1,091,763 AED
ID: 03233
Property Name:

Modern villa with rooftop entertainment in prime Bumbak area - Villa Kerobokan, Bali

Area (District):

Villa Kerobokan, Bali

Price per night for this area (Kerobokan, Bali), Minimum:

$60

Price per night for this area (Kerobokan, Bali), Maximum (Best villas):

$490

Price per night for this area (Kerobokan, Bali), Average:

$275

Occupancy Rate for this area (Kerobokan, Bali), Minimum:

40%

Occupancy Rate for this area (Kerobokan, Bali), Season:

50%

Occupancy Rate for this area (Kerobokan, Bali), Average:

45%

ROI:

23.54%

Time to ROI (Years):

9

Price:

1,091,763 AED

Property Square:

138 m2 [7,911 AED / m2]

Land Square:

114 m2 [9,576 AED / m2]

Total Square:

252 m2 [4,332 AED / m2]

Floor Number/Amount:

2

Type of Ownership:

Leasehold

Lease years:

49 [22,280 AED / year, 1,857.0 AED / month]

Number of Bedrooms:

3 [363,921 AED / bedroom]

Number of Bathrooms:
2
Year Built:
2025
Year Total net income adjusted for inflation (USD)
1 $ 31,618
2 $ 64,185
3 $ 97,728
4 $ 132,278
5 $ 167,865
6 $ 204,519
7 $ 242,273
8 $ 281,159
9 $ 321,212
10 $ 362,466
11 $ 404,958
12 $ 448,725
13 $ 493,805
14 $ 540,238
15 $ 588,063
16 $ 637,323
17 $ 688,061
18 $ 740,321
19 $ 794,148
20 $ 849,591
21 $ 906,697
22 $ 965,516
23 $ 1,026,099
24 $ 1,088,500
25 $ 1,152,774
26 $ 1,218,975
27 $ 1,287,162
28 $ 1,357,395
29 $ 1,429,735
30 $ 1,504,245
31 $ 1,580,991
32 $ 1,660,039
33 $ 1,741,458
34 $ 1,825,320
35 $ 1,911,698
36 $ 2,000,667
37 $ 2,092,305
38 $ 2,186,692
39 $ 2,283,911
40 $ 2,384,046
41 $ 2,487,186
42 $ 2,593,420
43 $ 2,702,840
44 $ 2,815,544
45 $ 2,931,628
46 $ 3,051,195
47 $ 3,174,349
48 $ 3,301,198
49 $ 3,431,852
Chart: Net Income Over Several Years*
Average ROI: Loading...
Years to ROI: Loading...
* The yield data on this website is presented based on the assumptions of an average villa occupancy rate and average price per night rate for this area, and an average annual inflation rate of 3%. Should conditions change in the future (either for the better or for the worse), this chart may no longer be relevant. It is not an investment recommendation.
Developer:

Exotiq

Description:

Villas in Bali for Sale: Luxury Properties in Bumbak

Located in the rapidly growing Bumbak area, this exciting new development boasts 14 units, comprising 12 three-bedroom villas and 2 four-bedroom villas, all currently under construction with a completion date in May 2025.

Three-Bedroom Villas for Sale in Bali

Plots ranging from 111.7 sqm to 122.19 sqm

138 sqm of living space across two levels, featuring a spacious rooftop

Ground floor includes a sunken lounge, modern kitchen, and 8-meter swimming pool

Master bedroom with en-suite bathroom and luxurious bathtub

Two additional bedrooms upstairs, sharing a well-appointed bathroom

Rooftop Entertainment Zone in Bali Villas

Expansive rooftop encompasses the entire floor

Covered lounge with kitchen and bar

Plunge pool and sunbathing area

Ultimate entertainment zone for family and guests

Lease Option and Pricing for Villas in Bali

Each villa is offered fully furnished

Lease until January 1, 2053, with first right to extend for an additional 30 years at market price

Competitive early construction price starting at IDR 4,850,000,000

Buy this villa

Area

Latest Update: 24.12.2024 (7 months ago)

Other villas in the same Area with the best ROI

WhatsApp