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

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

Buy This Villa

Build This Villa

Tour This Villa

Villa Location

Villa Construction Cost

Total Villa Costs:	99,000$
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$
Premium Land Cost (2.6 are) For 25 years	25,0000$
Total Investment:	124,000$

Villa Return Of Investment

Year to Breakeven	5	3.7	3
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%

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..