Villa for Sale in Seminyak, Bali

Name: Brand new 1-bedroom Seminyak villa. Villas in Bali for Sale: Villa in Seminyak, Bali for 264 Thousands CAD. Leasehold
Creator: Exotiq
Keywords: villa, for sale, buy, Seminyak, Bali, Leasehold

for 263 765 CAD

ID: 96033

Property Name:

Brand new 1-bedroom Seminyak villa - Villa Seminyak, Bali

Area (District):

Villa Seminyak, Bali

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

$100

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

$600

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

$350

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

50%

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

60%

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

55%

ROI:

38,07%

Time to ROI (Years):

Price:

263 765 CAD

Property Square:

35 m2 [7 536 CAD / m2]

Land Square:

85 m2 [3 103 CAD / m2]

Total Square:

120 m2 [2 198 CAD / m2]

Type of Ownership:

Leasehold

Lease years:

25 [10 550 CAD / year, 879,0 CAD / month]

Number of Bedrooms:

1 [263 765 CAD / bedroom]

Number of Bathrooms:

Year Built:

2022

Year	Total net income adjusted for inflation (USD)
1	$ 49 184
2	$ 99 843
3	$ 152 022
4	$ 205 766
5	$ 261 123
6	$ 318 141
7	$ 376 869
8	$ 437 358
9	$ 499 663
10	$ 563 837
11	$ 629 935
12	$ 698 017
13	$ 768 142
14	$ 840 369
15	$ 914 764
16	$ 991 391
17	$ 1 070 316
18	$ 1 151 610
19	$ 1 235 342
20	$ 1 321 586
21	$ 1 410 417
22	$ 1 501 913
23	$ 1 596 155
24	$ 1 693 223
25	$ 1 793 203

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

View profile of the Developer

Description from Developer:

Located down a lane just 250 meters from the main street of Kayu Aya in Seminyak, one of the most fashionable and popular tourist area this one bedroom villa is in an ideal position to work brilliantly as long-term rentals or as a holiday home and won't stick around on the market for long. The property is a single storey building on 85sqm land, with open sided living and dining area facing 5x2m private swimming pool. The bedroom is on the back of living area with an en-suite bathroom. Offered unfurnished on lease until 1st February 2046 with 25 year option to extend on market price. With the beach is less than 1 km away, this villa will bring high rental income.

‍

Two units are available, each at IDR 3.084.000,000 unfurnished with additional IDR 218,000.000 for furniture and equipment.

‍

Buy this villa