Cost per night;$50;$120;$90
Average occupancy per month;Monthly rent;75%;70%
Monthly income;$1 350;$2 700;$1 890,00
Repair tax / %;15%;15%;15%
Net profit per month;$1 147;$2 295;$1 606
Net profit per year;$13 770 button=#popup:eden;$27 540 button=#popup:eden;$19 278 button=#popup:eden
ROI;8,2%;16,5%;11,5%
PAYBACK PERIOD (YEARS);12;6;8
Average annual increase in market value;9%;12%;10%
Sale price in market after 5 year;$256 873;$294 222;$268 874
Absolutely all included in price
Ready business for get passive income
- 3 bedroom villa - 180 sq.m - Parking - Pool - All equipment - Leasehold land for 30 years - Full furnished - IMB
Construction plan
Construction of villa is 90% complete
$167,000
$167,000
The construction of the walls is complete.
Already Complete - 12 December 2021
Sale - 25%. Discount $53,000 of market
$190,000
$190,000
Villa Eden interior is finished
Will be Complete by 10 February 2022
$220,000
$220,000
Equipment furniture Villa Eden's is complete
Will be Complete by 28 February 2022
Market price of villa - $220,000
We will send you presentation of projects and business model with analytics of market area.
Would you like to get to know our projects better?
Learn more about construction
Evaluate the quality of construction on the object
Surfing, yoga, paragliding, hiking and glamping; it seems that in Bali you can find everything your soul desires.
Bali is in TOP-5 world tourist destinations. More than 19 million tourists visit the island annually. Out of them there are at least 6 million tourists from 30 countries of the world such as Australia, Singapore, China and so on. The flow of tourists is growing annually by 8-16%. Even during the pandemics the market lives for the sake of expats and inner tourism.
Bali is a place where you can see volcanoes, cliffs, rainforests, white-sand beaches and incredible sunsets. All that is in one place.