Get In Touch
info@balivestor.com
Ph: +62 813-3705-6318

Villa Sambu

Sangkan Gunung, Sidemen

Construction Cost:           99,000 USD

Land Lease Cost:              25,000 USD

Average Rate per Night:   160$*

Market Price:                     250,000 USD*

*Market quotes by Kibarer Property

build luxury villa bali
build luxury villa bali

Located in exotic Sidemen, Villa Sambu is a luxury panoramic villa surrounded by breathtaking views and lush jungle. The property is on a plot of 500 m² and an interior surface of 115 m². There are 1 expansive bedroom, 1 bathroom, living room, small kitchen and huge pool area with deck.

Villa offers a private and secure location with a stunning panoramic views.

The villa is located a short drive from the beach with easy access to Bali International Airport.

Average ROI for such villa is 20%-25% per annum.

115

Area in m²

500

Land in m²

1

Bedrooms

1

Bathrooms

2021 Dec

Finished Date

25 Years

Leasehold Period

Spaces

✓ Swimming pool   ✓ Deck   ✓ Garden   ✓ Kitchenet

View

✓ Rice Fields   ✓ Jungle

Tour This Villa

Villa Location

Villa Construction Cost

Foundation & Structure
37,000$
Finishings & Glass
23,000$
Electrical, Plumbing & Lights
14,000$
Landscaping
2,000$
Private Pool
9,000$
Boarder Wall
5,000$
Pool Deck
5,000$
Permits & Documentations
4,000$
Total Villa Costs:
99,000$
Premium Land Cost (2.6 are) For 25 years
25,0000$
Total Investment:
124,000$

Villa Return Of Investment

 Occupancy Rate
60% (Low)
75% (Mid)
90% (High)
 Nightly Rate
$145
$145
$145
 Monthly Revenue
$2,610
$3,263
$3,915
 Monthly Expenses
$700
$700
$700
 Monthly Profits
$1,910
$2,563
$3,215
 Annual Profits
$22,920
$30,750
$38,580
 Annual ROI
19%
26%
32%
 Year to Breakeven
5
3.7
3

Collaboration

Want to build a villa together? Let’s talk.

We’re always open for new ideas and opportunities. Do not hesitate to contact us. See you in Bali soon..

error: Content is protected !!