Villa for Sale in Kerobokan, Bali

for 1 261 484 NZD
ID: 10625
Property Name:

Fabulous 4-bedroom villa with Jungle view in Umalas - 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:

6,29%

Time to ROI (Years):

18

Price:

1 261 484 NZD

Property Square:

650 m2 [1 940 NZD / m2]

Land Square:

800 m2 [1 576 NZD / m2]

Total Square:

1450 m2 [869 NZD / m2]

Type of Ownership:

Leasehold

Lease years:

24 [52 561 NZD / year, 4 380,0 NZD / month]

Number of Bedrooms:

4 [315 371 NZD / bedroom]

Number of Bathrooms:
4
Year Built:
2021
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
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 beautifully built, four-bedroom villa is located at the border of Umalas, accessed via a private gang and border by the river in the North East. The villa is facing the river with small waterfalls and lots of mature trees, offering tranquility and seclusion yet close to all amenities and attractions. The center of the property is an open space living and dining area with a modern equipped kitchen overlooking the free-form shape pool with a kids' pool at the edge with impressive views of greenery beyond. There is an indoor spacious media room with a round dining table and a bar if you need to cool down from the heat. The four bedrooms are generous in size, full of light, and each with a large en-suite. The property is also completed with a laundry room, staff quarters, and a big parking space for 2-3 cars. The property is offered fully furnished on lease until Feb 28, 2046, with a 15-year extension on market price. A perfect entertainment place for family and friends. A must-see!

Buy this villa

Area

Latest Update: 07.02.2025 (8 months ago)

Other villas in the same Area with the best ROI

WhatsApp