Villa for Sale in Cemagi, Bali

for 492 404 NZD
ID: 60193
Property Name:

Modern Elegance Minutes From The Beach - Villa Cemagi, Bali

Area (District):

Villa Cemagi, Bali

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

$100

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

$1000

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

$550

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

42%

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

55%

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

48%

ROI:

34,96%

Time to ROI (Years):

4

Price:

492 404 NZD

Property Square:

200 m2 [2 462 NZD / m2]

Land Square:

250 m2 [1 969 NZD / m2]

Total Square:

450 m2 [1 094 NZD / m2]

Type of Ownership:

Leasehold

Lease years:

25 [19 696 NZD / year, 1 641,0 NZD / month]

Number of Bedrooms:

3 [164 134 NZD / bedroom]

Number of Bathrooms:
4
Year Built:
2024
Year Total net income adjusted for inflation (USD)
1 $ 67 452
2 $ 136 928
3 $ 208 487
4 $ 282 194
5 $ 358 112
6 $ 436 307
7 $ 516 848
8 $ 599 806
9 $ 685 252
10 $ 773 262
11 $ 863 911
12 $ 957 281
13 $ 1 053 451
14 $ 1 152 507
15 $ 1 254 534
16 $ 1 359 622
17 $ 1 467 863
18 $ 1 579 350
19 $ 1 694 183
20 $ 1 812 461
21 $ 1 934 286
22 $ 2 059 767
23 $ 2 189 012
24 $ 2 322 134
25 $ 2 459 250
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:

Experience the best of Bali living with this stunning modern off-plan villa in serene Cemagi, set for completion in January 2025. Ideally located, this villa is just a 5-minute drive to unspoiled beaches and a short 15-minute drive to the vibrant lifestyle, cafes, and entertainment options of Canggu.

Set on a 2.5 Are plot with a spacious 200 sqm building area, this villa features three beautifully designed bedrooms with ensuite bathrooms, plus a guest bathroom, creating an ideal retreat for comfort and privacy. The modern two-floor layout offers a seamless blend of elegance and functionality. Enjoy enclosed living areas that are perfect for relaxation and entertainment, along with a fully equipped kitchen for dining with friends and family.

This property comes with a 25-year leasehold and a guaranteed extension of 25 additional years, providing a solid investment. With convenient parking for both a car and a bike, it’s set up for both comfortable living and excellent rental appeal.

Secure your piece of paradise—contact us today to learn more and schedule a viewing!

Buy this villa

Area

Latest Update: 26.12.2024 (10 months ago)

Other villas in the same Area with the best ROI

WhatsApp