Villa for Sale in Padonan, Bali

for 3 940 000 000 IDR
ID: 11040
Property Name:

Modern Inspired Family Home In Padonan - Villa Padonan, Bali

Area (District):

Villa Padonan, Bali

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

$50

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

$250

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

$150

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

40%

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

45%

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

42%

ROI:

10,60%

Time to ROI (Years):

13

Price:

3 940 000 000 IDR

Property Square:

152 m2 [25 921 052 IDR / m2]

Land Square:

146 m2 [26 986 301 IDR / m2]

Total Square:

298 m2 [13 221 476 IDR / m2]

Type of Ownership:

Leasehold

Lease years:

29 [135 862 068 IDR / year, 11 321 839,0 IDR / month]

Number of Bedrooms:

3 [1 313 333 333 IDR / bedroom]

Number of Bathrooms:
3
Year Built:
2024
Year Total net income adjusted for inflation (USD)
1 $ 16 097
2 $ 32 676
3 $ 49 753
4 $ 67 342
5 $ 85 459
6 $ 104 119
7 $ 123 339
8 $ 143 135
9 $ 163 526
10 $ 184 528
11 $ 206 161
12 $ 228 442
13 $ 251 392
14 $ 275 030
15 $ 299 377
16 $ 324 455
17 $ 350 285
18 $ 376 890
19 $ 404 294
20 $ 432 519
21 $ 461 591
22 $ 491 535
23 $ 522 378
24 $ 554 146
25 $ 586 867
26 $ 620 569
27 $ 655 283
28 $ 691 038
29 $ 727 865
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 in Padonan, this 3-bedroom villa features modern design with vibrant touches, perfect for a vacation home or rental investment. Its location offers easy access to restaurants, cafes, and gyms, making it great for both daily living and holiday stays.

The ground floor includes a bright living area, an open-plan kitchen, a dining space, and one bedroom. Upstairs are two more bedrooms for added comfort and privacy. Outside, a relaxing swimming pool completes the space.

The villa comes with a 29-year leasehold and extension options, priced at USD $250,000. One unit is already finished, and two others are 90% complete, ready by the end of 2024.

Don’t miss this chance to own a stylish home or a solid investment in Bali. Contact us to arrange 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