Located in Lodtunduh, Ubud, one of Bali’s most established tourism and long-stay destinations, this private villa complex offers an attractive hospitality investment opportunity with multiple revenue streams.
The property consists of 9 separate private pool villas, including one-bedroom, two-bedroom, and three-bedroom units. The diverse villa mix allows operators to target couples, honeymooners, digital nomads, families, and small groups.
With private swimming pools, tropical surroundings, and close proximity to central Ubud, the property is ideally positioned for daily short-term rental operations.
🇹🇷 MÜLK TANITIMI
Ubud’un gelişen bölgelerinden Lodtunduh’da bulunan bu villa kompleksi, yatırımcılar için güçlü bir günlük kiralama fırsatı sunmaktadır.
Kompleks içerisinde özel havuzlu toplam 9 villa bulunmaktadır. Villa çeşitliliği sayesinde çiftler, balayı misafirleri, aileler ve uzun dönem konaklayan turistler hedeflenebilmektedir.
Ubud turizm pazarının güçlü talebi sayesinde tesis yüksek doluluk potansiyeline sahiptir.
🏠 PROPERTY DETAILS / GAYRİMENKUL DETAYLARI
| Feature | Details |
|---|
| Location | Lodtunduh – Ubud |
| Property Type | Private Villa Complex |
| Total Villas | 9 Units |
| 1 Bedroom Villas | 5 Units |
| 2 Bedroom Villas | 3 Units |
| 3 Bedroom Villa | 1 Unit |
| Swimming Pool | Private Pool in Every Villa |
| Rental Model | Daily Short-Term Rental |
| Target Guests | Couples, Families, Digital Nomads |
💰 LEASE STRUCTURE / KİRA YAPISI
🇬🇧 English
• Annual Lease: 2,500,000,000 IDR
• ≈ USD 152,000 / year
🇹🇷 Türkçe
• Yıllık Kira: 2,500,000,000 IDR
• ≈ 152,000 USD / yıl
🛏️ DAILY RENTAL PRICING ASSUMPTION
1 Bedroom Villas
Daily Rate:
➡️ 1,700,000 IDR / night
Estimated Market Rates
| Villa Type | Daily Rate |
|---|
| 1 Bedroom Villa | 1,700,000 IDR |
| 2 Bedroom Villa | 2,800,000 IDR |
| 3 Bedroom Villa | 4,200,000 IDR |
📊 OCCUPANCY ASSUMPTION
➡️ Annual Average Occupancy: 70%
📊 ANNUAL GROSS REVENUE CALCULATION
1 Bedroom Villas
5 × 1,700,000 × 365 × 70%
➡️ 2,171,750,000 IDR
2 Bedroom Villas
3 × 2,800,000 × 365 × 70%
➡️ 2,146,200,000 IDR
3 Bedroom Villa
1 × 4,200,000 × 365 × 70%
➡️ 1,073,100,000 IDR
📆 TOTAL ANNUAL REVENUE
➡️ 5,391,050,000 IDR / year
≈ USD 328,700
💸 OPERATING COSTS
| Expense | IDR |
|---|
| Annual Lease | 2,500,000,000 |
| Staff Salaries | 240,000,000 |
| Electricity & Water | 150,000,000 |
| Cleaning & Laundry | 120,000,000 |
| Pool Maintenance | 60,000,000 |
| Repairs & Maintenance | 80,000,000 |
| Internet & Administration | 25,000,000 |
➡️ Base Operating Expenses: 3,175,000,000 IDR
🏢 PROPERTY MANAGEMENT FEE
10% of Annual Revenue
➡️ 539,105,000 IDR
💸 TOTAL EXPENSES
3,175,000,000 + 539,105,000
➡️ 3,714,105,000 IDR
🧮 NET PROFIT ANALYSIS
| Description | IDR |
|---|
| Annual Revenue | 5,391,050,000 |
| Total Expenses | -3,714,105,000 |
| NET PROFIT | 1,676,945,000 IDR |
📈 ROI ANALYSIS
• Total Annual Cost:
➡️ 3,714,105,000 IDR
• Net Annual Profit:
➡️ 1,676,945,000 IDR
➡️ ROI: ~45%
➡️ Payback Period:
⏳ ~2.2 Years
⭐ INVESTMENT HIGHLIGHTS
🇬🇧 English
✔ 9 private pool villas
✔ Multiple villa categories
✔ Strong Ubud tourism demand
✔ Suitable for couples and families
✔ High daily rental potential
✔ Established hospitality location
✔ Scalable villa business model
✔ Attractive annual revenue projection
🇹🇷 Türkçe
✔ 9 özel havuzlu villa
✔ Farklı villa tipleri
✔ Güçlü Ubud turizm pazarı
✔ Çiftler ve aileler için uygun
✔ Güçlü günlük kiralama potansiyeli
✔ Yerleşik turizm lokasyonu
✔ Ölçeklenebilir işletme modeli
✔ Güçlü gelir projeksiyonu
⚠️ IMPORTANT DISCLAIMER
🇬🇧 English
These reports do not provide guaranteed income information. Financial outcomes may vary depending on occupancy, seasonality, pricing strategy, operational efficiency, and market conditions.
🇹🇷 Türkçe
Bu rapor garanti gelir bilgisi sunmaz. Tüm hesaplamalar doluluk oranı, sezonluk değişkenler, fiyat politikası, operasyonel kalite ve piyasa koşullarına göre değişebilir.
Balivizem ve Balikeys herhangi bir finansal sorumluluk kabul etmez.
📌 Balikeys – High-Return Hospitality Investments in Bali
📌 Balivizem – Trusted Investment Guidance in Indonesia
