Villa for Sale in Bingin, Bali

for 1 369 247 CNY
ID: 44385
Property Name:

Incredible Modern Tropical Project In Heart Of Bingin - Villa Bingin, Bali

Area (District):

Villa Bingin, Bali

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

$75

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

$470

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

$272

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

45%

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

55%

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

50%

ROI:

28,65%

Time to ROI (Years):

6

Price:

1 369 247 CNY

Property Square:

90 m2 [15 213 CNY / m2]

Land Square:

90 m2 [15 213 CNY / m2]

Total Square:

180 m2 [7 606 CNY / m2]

Type of Ownership:

Leasehold

Lease years:

30 [45 641 CNY / year, 3 803,0 CNY / month]

Number of Bedrooms:

1 [1 369 247 CNY / bedroom]

Number of Bathrooms:
2
Year Total net income adjusted for inflation (USD)
1 $ 34 748
2 $ 70 538
3 $ 107 403
4 $ 145 373
5 $ 184 482
6 $ 224 764
7 $ 266 255
8 $ 308 991
9 $ 353 009
10 $ 398 347
11 $ 445 045
12 $ 493 145
13 $ 542 687
14 $ 593 716
15 $ 646 275
16 $ 700 411
17 $ 756 172
18 $ 813 605
19 $ 872 761
20 $ 933 692
21 $ 996 451
22 $ 1 061 092
23 $ 1 127 673
24 $ 1 196 251
25 $ 1 266 887
26 $ 1 339 641
27 $ 1 414 578
28 $ 1 491 764
29 $ 1 571 265
30 $ 1 653 151
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:

Propertia

Description from Developer:

Introducing Nuju Bingin, a modern tropical oasis by Fortace in the sought-after Bingin area. Just minutes from stunning beaches, trendy restaurants, cafes, and gyms, these off-plan villas blend luxury with the relaxed charm of island living,ideal for a vacation home or rental investment.

Each villa features a spacious 1-bedroom suite with an en-suite bathroom, a cozy living area, a fully-equipped kitchen, and a dining space. Outside, enjoy your private pool with a sun deck, lush garden, and convenient parking.

With only 5 units available, priced at USD 209,000 with a flexible 3-year payment plan, this rare opportunity won’t last long. Each villa includes a 30-year leasehold with an option to extend and will be move-in ready in just 12 months! Contact PROPERTIA for more details!

Buy this villa

Area

Latest Update: 25.12.2024 (10 months ago)

Other villas in the same Area with the best ROI

WhatsApp