Villa for Sale in Padonan, Bali

for 2 677 422 CNY
ID: 09216
Property Name:

Stunning Modern Familiy 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:

6,04%

Time to ROI (Years):

18

Price:

2 677 422 CNY

Property Square:

339 m2 [7 898 CNY / m2]

Land Square:

600 m2 [4 462 CNY / m2]

Total Square:

939 m2 [2 851 CNY / m2]

Type of Ownership:

Leasehold

Lease years:

23 [116 409 CNY / year, 9 701,0 CNY / month]

Number of Bedrooms:

3 [892 474 CNY / bedroom]

Number of Bathrooms:
3
Year Built:
2023
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
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:

Nestled in Padonan, this stunning 3-bedroom villa combines contemporary design with colorful accents, creating an inviting and stylish space. Its prime location ensures convenient access to nearby restaurants, cafes, gyms, and other lifestyle amenities—ideal for both everyday living and holiday stays.

The villa sits on 6 are of land and features a functional single-story layout. Enjoy a bright and airy living area, an open-plan kitchen, a dedicated dining space, and three comfortable bedrooms. Step outside to a serene outdoor area, complete with a relaxing swimming pool, perfect for unwinding or entertaining guests.

This property is offered with a 23-year leasehold for USD $395,000.

Don’t miss this exceptional opportunity to own a modern retreat or a lucrative rental investment in Bali.

Buy this villa

Area

Latest Update: 26.12.2024 (10 months ago)

Other villas in the same Area with the best ROI

WhatsApp