Villa Rome

Luxury Villa Design & Architecture | Exclusive Project

  • Land Size: ±296sqm
  • Living Space: ±350sqm
  • Estimation Price: On Request
1st Floor
2nd Floor

1st Floor

1 Bedroom

1 Bathroom

Living Room

Garage

Maid Quarter

Powder Room

Dining Room

Pool Terace

Garden

Storage

2nd Floor

1 Masterbedroom

1 Masterbedroom

2 Guest Bedroom

Storage Room

Balcony & Terrace

2 Guest Bathroom

3rd Floor

Rooftop

60% Occupation

MEDIAN BALI 60%

Rent Price per Night: $500

Monthly Costs: $1000 Villa Management Fees
Utility &. Service Payments
TAX

NET per month: $8.000

NET per year: $96.000

TOTAL Income in 25years $2.400.000

Keyfacts

Investment: $565.000

Leasehold: 25 years (25yrs extension possible)

Landsize: 3 are

Living Space: 350sqm

ROI: 17%+

Return of Invest: 5 - 6 years

Project Launch: 07/24

Construction Start: 04/25

Turnkey Ready: 02/26

75% Occupation

MEDIAN CANGGU 75%-85%

Rent Price per Night: $500

Monthly Costs: $1000 Villa Management Fees Utilty & Service Payments TAX

NET per month: $10.250

NET per year: $123.000

TOTAL Income in 25years $3.075.000