Villa for Sale in Cemagi, Bali

for 402 270 SGD
ID: 25633
Property Name:

Modern 3-Unit Complex In Cemagi - 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:

31,79%

Time to ROI (Years):

5

Price:

402 270 SGD

Property Square:

m2

Land Square:

300 m2 [1 340 SGD / m2]

Total Square:

300 m2 [1 340 SGD / m2]

Type of Ownership:

Leasehold

Lease years:

25 [16 090 SGD / year, 1 341,0 SGD / month]

Number of Bedrooms:

2 [201 135 SGD / bedroom]

Number of Bathrooms:
2
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:

Located just a 10-minute walk from the serene beaches of Cemagi and only a 10-minute drive to the vibrant Canggu lifestyle with its trendy cafes, entertainment, and shops, this 3-unit villa complex offers an excellent investment or living opportunity.

Each unit boasts a modern design spread across 2 floors, featuring 2 spacious bedrooms and 2 bathrooms. With enclosed living areas, these villas can provide the perfect balance of comfort and privacy. The total plot size is 3 are, with each unit spanning 94.6 sqm living space, providing ample space for each villa within the complex.

Priced competitively at 330,000 USD for the entire complex on a 25-year leasehold with a possible extension, this is a fantastic chance to secure property in this location. Each unit is unfurnished, allowing for personal customization and style. With just an additional investment to furnish and decorate, these villas will be stunning !

Parking is available for bikes, ensuring convenience for residents. Alternatively, buyers can opt to purchase a single unit for 115,000 USD, making it a flexible investment option.

The complex is ready now, offering immediate availability once furnished. Don’t miss this exceptional opportunity !

Buy this villa

Area

Latest Update: 25.12.2024 (10 months ago)

Other villas in the same Area with the best ROI

WhatsApp