Villa for Sale in Canggu, Bali

for 1 322 458 CNY
ID: 40993
Property Name:

Modern 3-bedroom villa in Tumbak Bayuh for lease - Villa Canggu, Bali

Area (District):

Villa Canggu, Bali

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

$50

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

$500

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

$275

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

40%

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

50%

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

45%

ROI:

89,24%

Time to ROI (Years):

6

Price:

1 322 458 CNY

Property Square:

157 m2 [8 423 CNY / m2]

Land Square:

120 m2 [11 020 CNY / m2]

Total Square:

277 m2 [4 774 CNY / m2]

Floor Number/Amount:

2

Type of Ownership:

Leasehold

Lease years:

93 [14 219 CNY / year, 1 185,0 CNY / month]

Number of Bedrooms:

3 [440 819 CNY / bedroom]

Number of Bathrooms:
3
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
50 $ 3 566 425
51 $ 3 705 036
52 $ 3 847 806
53 $ 3 994 858
54 $ 4 146 322
55 $ 4 302 329
56 $ 4 463 017
57 $ 4 628 526
58 $ 4 799 000
59 $ 4 974 588
60 $ 5 155 444
61 $ 5 341 725
62 $ 5 533 595
63 $ 5 731 221
64 $ 5 934 776
65 $ 6 144 437
66 $ 6 360 389
67 $ 6 582 818
68 $ 6 811 921
69 $ 7 047 897
70 $ 7 290 952
71 $ 7 541 299
72 $ 7 799 156
73 $ 8 064 748
74 $ 8 338 309
75 $ 8 620 076
76 $ 8 910 297
77 $ 9 209 224
78 $ 9 517 119
79 $ 9 834 250
80 $ 10 160 896
81 $ 10 497 341
82 $ 10 843 879
83 $ 11 200 814
84 $ 11 568 457
85 $ 11 947 128
86 $ 12 337 160
87 $ 12 738 893
88 $ 13 152 678
89 $ 13 578 877
90 $ 14 017 861
91 $ 14 470 015
92 $ 14 935 734
93 $ 15 415 424
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 from Developer:

This estate is situated in the tranquil yet lively area of Tumbak Bayuh, Pererenan. Three units are available, each set on a 120 sqm plot. Each villa features an L-shaped, two-story design centered around an 11 sqm swimming pool with a Jacuzzi at one end.

The ground floor boasts a spacious lounge and dining area, complemented by a modern kitchen. Floor-to-ceiling glass doors and windows offer the flexibility to close off the space for air conditioning or open it to embrace the natural breeze.

Upstairs, you'll find all three bedrooms, including the master suite. Each bedroom comes with an en-suite bathroom equipped with a shower unit. The master bedroom also includes a private built-in lounge that overlooks the pool below.

Currently under construction with a projected completion date of July 2025, the estate offers three options: unfurnished, allowing you to personalize the furniture, semi or fully furnished and move-in ready. The villa is available for lease until 14th December 2058 with an option to extend at market value.

Leasehold:

IDR 3,091,680,000 - unfurnished

IDR 3,417,120,000 - semi furnished (kitchen appliances + 3 AC)

IDR 3,905,280,000 - fully furnished

Buy this villa

Area

Latest Update: 24.12.2024 (10 months ago)

Other villas in the same Area with the best ROI

WhatsApp