Villa for Sale in Babakan, Bali

for 1 506 172 CNY
ID: 03777
Property Name:

Beautiful Modern Villa Project In Babakan - Villa Babakan, Bali

Area (District):

Villa Babakan, Bali

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

$40

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

$200

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

$120

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

40%

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

40%

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

40%

ROI:

8,32%

Time to ROI (Years):

15

Price:

1 506 172 CNY

Property Square:

105 m2 [14 344 CNY / m2]

Land Square:

105 m2 [14 344 CNY / m2]

Total Square:

210 m2 [7 172 CNY / m2]

Type of Ownership:

Leasehold

Lease years:

24 [62 757 CNY / year, 5 230,0 CNY / month]

Number of Bedrooms:

2 [753 086 CNY / bedroom]

Number of Bathrooms:
2
Year Built:
2025
Year Total net income adjusted for inflation (USD)
1 $ 12 264
2 $ 24 896
3 $ 37 907
4 $ 51 308
5 $ 65 111
6 $ 79 329
7 $ 93 972
8 $ 109 056
9 $ 124 591
10 $ 140 593
11 $ 157 075
12 $ 174 051
13 $ 191 537
14 $ 209 547
15 $ 228 097
16 $ 247 204
17 $ 266 884
18 $ 287 155
19 $ 308 033
20 $ 329 538
21 $ 351 688
22 $ 374 503
23 $ 398 002
24 $ 422 206
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:

The project is scheduled for completion in June 2025.

Buy this villa

Area

Latest Update: 24.12.2024 (10 months ago)

Other villas in the same Area with the best ROI

WhatsApp