Ubud, Gianyar, Bali, Nusa Tenggara, 80571, Indonesia
$335,382
$335,382
Overview
Property ID: HZ156
Hotel, Resort, Villa, Hospitality, Residential
Property Type
25
Bedrooms
25
Bathrooms
1
Garage
1000m2
Alan boyutu
Description
Established Hospitality Property | 10-Year Lease Opportunity | High-Yield Investment
🇬🇧 PROPERTY INTRODUCTION
Situated in the tranquil surroundings of Ubud, this established 25-room resort presents an attractive leasehold investment opportunity for hospitality operators seeking strong cash flow and long-term growth.
Surrounded by lush tropical landscapes while remaining within easy reach of Ubud’s major attractions, the property is well positioned to attract international tourists, wellness travelers, digital nomads, and family vacationers throughout the year.
With spacious guest rooms, resort-style facilities, and an attractive lease payment structure, this property offers excellent operational potential and strong projected returns for experienced hospitality investors.
🇹🇷 MÜLK TANITIMI
Ubud’un huzurlu atmosferinde yer alan bu 25 odalı resort, konaklama sektöründe faaliyet göstermek isteyen yatırımcılar için güçlü bir leasehold yatırım fırsatı sunmaktadır.
Doğayla iç içe konumu, Ubud’un önemli turistik noktalarına kolay ulaşımı ve yıl boyunca devam eden turizm hareketliliği sayesinde yüksek doluluk potansiyeline sahiptir.
Geniş oda kapasitesi, resort konsepti ve avantajlı ödeme planı ile yatırımcılara güçlü nakit akışı sağlayabilecek bir işletmedir.
🏠 PROPERTY DETAILS / GAYRİMENKUL DETAYLARI
Feature
Details
Location
Ubud, Gianyar – Bali
Property Type
Resort
Ownership
Leasehold
Total Rooms
25 Rooms
Swimming Pool
Shared Resort Pool
Restaurant
Available
Tropical Garden
Available
Parking Area
Available
Suitable For
Boutique Resort, Wellness Retreat, Hospitality Business
📍 LOCATION HIGHLIGHTS
✔ Peaceful Ubud environment
✔ Easy access to Ubud Center
✔ Close to cafés & restaurants
✔ Near cultural attractions
✔ Popular destination for international tourists
✔ Excellent long-stay and holiday rental market
💰 LEASE STRUCTURE / KİRA YAPISI
🇬🇧 English
• Lease Period: 10 Years
• Total Lease Value: IDR 6,000,000,000
• Initial Payment: IDR 3,000,000,000
• Remaining Balance: IDR 3,000,000,000
🇹🇷 Türkçe
• Kira Süresi: 10 Yıl
• Toplam Kira Bedeli: IDR 6.000.000.000
• Peşinat: IDR 3.000.000.000
• Kalan Ödeme: IDR 3.000.000.000
🛏️ DAILY RENTAL ASSUMPTION
Estimated Average Daily Rates
Room Type
Rooms
Average Daily Rate
Deluxe Rooms
20
IDR 850,000
Family Suites
5
IDR 1,400,000
📊 OCCUPANCY ASSUMPTION
➡️ Annual Average Occupancy: 75%
The Ubud hospitality market consistently benefits from year-round tourism demand, making a 75% average occupancy a reasonable long-term operational assumption.
📊 ANNUAL GROSS REVENUE
Room Type
Annual Revenue
Deluxe Rooms
IDR 4,653,750,000
Family Suites
IDR 1,916,250,000
Total Estimated Annual Revenue
➡️ IDR 6,570,000,000 / Year
≈ USD 400,000
💸 OPERATING COSTS
Expense
Annual (IDR)
Annual Lease
600,000,000
Staff Salaries
900,000,000
Utilities
350,000,000
Cleaning & Laundry
250,000,000
Maintenance
220,000,000
Marketing & OTA
450,000,000
Administration & Miscellaneous
180,000,000
➡️ Base Operating Expenses: IDR 2,950,000,000
🏢 PROPERTY MANAGEMENT FEE
10% of Annual Revenue
➡️ IDR 657,000,000
💸 TOTAL EXPENSES
➡️ IDR 3,607,000,000
🧮 NET PROFIT ANALYSIS
Description
IDR
Annual Revenue
6,570,000,000
Total Expenses
(3,607,000,000)
NET PROFIT
IDR 2,963,000,000
📈 ROI ANALYSIS
Total Annual Operating Cost
➡️ IDR 3,607,000,000
Estimated Net Annual Profit
➡️ IDR 2,963,000,000
Estimated ROI
➡️ ≈ 82%
Estimated Payback Period
⏳ ≈ 1.2 Years
⭐ INVESTMENT HIGHLIGHTS
🇬🇧 English
✔ Established 25-room hospitality asset
✔ Attractive 10-year lease structure
✔ Only IDR 3 billion initial payment
✔ Strong annual cash flow potential
✔ Excellent occupancy prospects in Ubud
✔ Multiple guest segments (holidaymakers, digital nomads, retreat groups)
✔ High projected ROI of approximately 82%
✔ Ideal for boutique resort or wellness retreat operations
🇹🇷 Türkçe
✔ 25 odalı hazır resort işletmesi
✔ Avantajlı 10 yıllık leasehold yapısı
✔ Sadece IDR 3 milyar peşinat
✔ Güçlü yıllık nakit akışı potansiyeli
✔ Ubud’da yüksek doluluk avantajı
✔ Farklı müşteri segmentlerine hitap eder
✔ Yaklaşık %82 yatırım getirisi (ROI)
✔ Boutique resort ve wellness işletmeleri için ideal
⚠️ IMPORTANT DISCLAIMER
🇬🇧 English
The financial projections presented above are estimates only and do not constitute guaranteed investment returns. Actual performance may vary depending on occupancy levels, pricing strategy, operational efficiency, management quality, seasonality, and market conditions.
🇹🇷 Türkçe
Bu finansal analiz yalnızca tahmini hesaplamalara dayanmaktadır ve garanti gelir anlamına gelmez. Gerçek sonuçlar doluluk oranı, fiyatlandırma politikası, operasyonel verimlilik, yönetim kalitesi ve piyasa koşullarına göre değişebilir.
Balivizem and Balikeys do not assume any financial liability regarding these projections.
📌 Balikeys – High-Return Hospitality Investments in Bali
📌 Balivizem – Trusted Investment Guidance in Indonesia
