Villa for Sale in Tanah Lot (Tabanan), Bali

for 6 589 502 CNY
ID: 36161
Property Name:

Ultimate luxury 5 bedroom villa in Tanah Lot - Villa Tanah Lot (Tabanan), Bali

Area (District):

Villa Tanah Lot (Tabanan), Bali

Price per night for this area (Tanah Lot (Tabanan), Bali), Minimum:

$50

Price per night for this area (Tanah Lot (Tabanan), Bali), Maximum (Best villas):

$200

Price per night for this area (Tanah Lot (Tabanan), Bali), Average:

$125

Occupancy Rate for this area (Tanah Lot (Tabanan), Bali), Minimum:

30%

Occupancy Rate for this area (Tanah Lot (Tabanan), Bali), Season:

40%

Occupancy Rate for this area (Tanah Lot (Tabanan), Bali), Average:

35%

ROI:

4,66%

Time to ROI (Years):

43

Price:

6 589 502 CNY

Property Square:

666 m2 [9 894 CNY / m2]

Land Square:

1640 m2 [4 017 CNY / m2]

Total Square:

2306 m2 [2 857 CNY / m2]

Floor Number/Amount:

6

Type of Ownership:

Leasehold

Lease years:

78 [84 480 CNY / year, 7 040,0 CNY / month]

Number of Bedrooms:

5 [1 317 900 CNY / bedroom]

Number of Bathrooms:
5
Year Built:
2021
Year Total net income adjusted for inflation (USD)
1 $ 11 178
2 $ 22 692
3 $ 34 550
4 $ 46 765
5 $ 59 346
6 $ 72 305
7 $ 85 652
8 $ 99 400
9 $ 113 560
10 $ 128 145
11 $ 143 167
12 $ 158 640
13 $ 174 578
14 $ 190 993
15 $ 207 901
16 $ 225 316
17 $ 243 254
18 $ 261 729
19 $ 280 759
20 $ 300 360
21 $ 320 549
22 $ 341 344
23 $ 362 762
24 $ 384 823
25 $ 407 546
26 $ 430 951
27 $ 455 057
28 $ 479 887
29 $ 505 462
30 $ 531 804
31 $ 558 936
32 $ 586 882
33 $ 615 667
34 $ 645 315
35 $ 675 853
36 $ 707 306
37 $ 739 704
38 $ 773 073
39 $ 807 443
40 $ 842 845
41 $ 879 308
42 $ 916 866
43 $ 955 550
44 $ 995 394
45 $ 1 036 434
46 $ 1 078 705
47 $ 1 122 245
48 $ 1 167 090
49 $ 1 213 281
50 $ 1 260 857
51 $ 1 309 861
52 $ 1 360 335
53 $ 1 412 323
54 $ 1 465 871
55 $ 1 521 026
56 $ 1 577 834
57 $ 1 636 348
58 $ 1 696 616
59 $ 1 758 693
60 $ 1 822 632
61 $ 1 888 489
62 $ 1 956 322
63 $ 2 026 189
64 $ 2 098 153
65 $ 2 172 276
66 $ 2 248 622
67 $ 2 327 259
68 $ 2 408 255
69 $ 2 491 681
70 $ 2 577 609
71 $ 2 666 116
72 $ 2 757 277
73 $ 2 851 174
74 $ 2 947 887
75 $ 3 047 502
76 $ 3 150 105
77 $ 3 255 786
78 $ 3 364 638
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:

Imagine living in luxury amidst the idyllic surrounds of green belt rice fields, guaranteed with unobstructed views and only minutes from the sea. Superb location, the villa is only 7 minutes drive to famous Tanah Lot temple and 12 minutes drive to Canggu with its best shops, restaurants and beaches.

This innovative modern contemporary style residence sits on 1,640sqm lease land with around 6.3 are rice field lease land adjacent. The estate comes with five spacious bedrooms, all en-suite, an open planned living and dining spaces to seat 12, a Western equipped gourmet kitchen and maid's accommodation with separate entrance. Additional facilities are a fitness room, a massage room, laundry room and an office. Outdoor is a landscaped gardens with exotic palms and Japanese grasses and 17m swimming pool with waterfall feature. This residence can accommodate big family and great to entertain friend.

This inspiring Eco-friendly villa is offered fully furnished for lease until Oct 30, 2059 with priority to extend. Another additional 6.5 are adjoining green belt land is available for 27 year lease and great for extra garden/sport space.

Buy this villa

Area

Latest Update: 24.12.2024 (10 months ago)

Other villas in the same Area with the best ROI

WhatsApp