Villa for Sale in Umalas, Bali

for 482 686 CAD
ID: 78305
Property Name:

High Potential Renovation Opportunity Investment - Villa Umalas, Bali

Area (District):

Villa Umalas, Bali

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

$50

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

$400

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

$225

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

40%

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

45%

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

42%

ROI:

10,92%

Time to ROI (Years):

13

Price:

482 686 CAD

Property Square:

300 m2 [1 608 CAD / m2]

Land Square:

550 m2 [877 CAD / m2]

Total Square:

850 m2 [567 CAD / m2]

Floor Number/Amount:

2

Type of Ownership:

Leasehold

Lease years:

29 [16 644 CAD / year, 1 387,0 CAD / month]

Number of Bedrooms:

3 [160 895 CAD / bedroom]

Number of Bathrooms:
4
Year Total net income adjusted for inflation (USD)
1 $ 24 145
2 $ 49 014
3 $ 74 629
4 $ 101 013
5 $ 128 188
6 $ 156 178
7 $ 185 008
8 $ 214 703
9 $ 245 289
10 $ 276 793
11 $ 309 241
12 $ 342 663
13 $ 377 088
14 $ 412 545
15 $ 449 066
16 $ 486 683
17 $ 525 428
18 $ 565 336
19 $ 606 441
20 $ 648 778
21 $ 692 387
22 $ 737 303
23 $ 783 567
24 $ 831 219
25 $ 880 300
26 $ 930 854
27 $ 982 924
28 $ 1 036 556
29 $ 1 091 798
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:

Discover the untapped potential of this exceptional Bali villa, awaiting transformation into a spectacular mansion. Nestled amidst serene surroundings in the coveted residential area of Canggu – Umalas, this property offers a rare opportunity for investment.

With three expansive bedrooms, a vast garden space, and a generously-sized pool, this villa spans across two floors with 300 sqm of living space, providing ample room for customization and luxurious living. The villa sits on a rare 5.5 are of land, featuring a large garden area perfect for landscaping or additional development, complemented by a spacious pool.

Whether you envision a private residence or a profitable investment, the villa’s prime location and lease term of 29 years, with an option to extend, ensure long-term value and versatility. Canggu – Umalas is known for its tranquility and proximity to Bali’s vibrant attractions, offering both serenity and convenience.

Low price at USD 350.000.

Buy this villa

Area

Latest Update: 24.12.2024 (10 months ago)

Other villas in the same Area with the best ROI

WhatsApp