i@bbq.estate +62-812-37422920

Villa for Sale in Tanah Lot (Tabanan), Bali

for 3 850 000 000 IDR
ID: 89441
Property Name:

Three bedroom modern villa in Cepaka for lease - 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:

7,66%

Time to ROI (Years):

17

Price:

3 850 000 000 IDR

Property Square:

200 m2 [19 250 000 IDR / m2]

Land Square:

185 m2 [20 810 810 IDR / m2]

Total Square:

385 m2 [10 000 000 IDR / m2]

Floor Number/Amount:

2

Type of Ownership:

Leasehold

Lease years:

30 [128 333 333 IDR / year, 10 694 444,0 IDR / month]

Number of Bedrooms:

3 [1 283 333 333 IDR / bedroom]

Number of Bathrooms:
3
Year Built:
2024
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
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:

Immerse yourself in tranquility with this newly built villa in the picturesque Cepaka village. Just a short 14-minute drive from the lively Canggu center and serene Seseh Beach, this home is perfectly positioned for both relaxation and convenience.

‍

Occupying a 185-square-meter plot, the villa offers a generous 200-square-meter living space spread across two well-designed levels. The L-shaped design embraces a private pool, creating an inviting outdoor sanctuary. On the ground floor, a sunken lounge, dining area for six, and contemporary kitchen enjoy abundant natural light through floor-to-ceiling glass doors that open seamlessly to the pool. The first bedroom, with direct pool views, features an en-suite bathroom for added privacy.

‍

Upstairs, you’ll find the master suite and a third bedroom, plus a dedicated workspace ideal for a home office. The master bath is a highlight, with a chic bathtub under a skylight, adding a touch of luxury.

‍

This villa comes fully furnished and ready for immediate move-in. Offered with a 30-year lease and an extension option, it’s an excellent choice for families looking to experience the peaceful Balinese lifestyle while staying close to essential amenities.

‍

Unit available:

Unit 1: 185sqm land/200sqm floor space - IDR 3.850 bio

Unit 2: 165sqm land/190sqm floor space (currently 90% completion) - IDR 3.7 bio

Buy this villa

Area

Latest Update: 24.12.2024 (10 months ago)

Other villas in the same Area with the best ROI

View Top3 villas in each area of Bali
Investments Calculator
WhatsApp