Ubud, Gianyar, Bali, Nusa Tenggara, 80571, Indonesia
$400,000
$400,000
Overview
Property ID: HZ156
Villa, Hospitality, Residential
Property Type
6
Bedrooms
6
Bathrooms
1
Garage
1000m2
Alan boyutu
Description
Boutique Villa Complex | Shared Pool | Wellness Investment Opportunity
🇬🇧 PROPERTY INTRODUCTION
Located in the prestigious village of Mas, Ubud, this boutique villa estate presents a premium investment opportunity in one of Bali’s most desirable hospitality markets.
The property consists of six independent one-bedroom villas, each featuring its own en-suite bathroom and private accommodation space. Rather than a single six-bedroom residence, the estate operates as a boutique hospitality complex, allowing multiple guests to stay simultaneously while sharing high-quality common facilities.
Designed for holiday rentals, wellness retreats, digital nomads, and long-stay travelers, the property also features a shared swimming pool, private gym, massage room, and beautifully landscaped tropical surroundings.
With strong occupancy in the Ubud market and a flexible 5-year installment plan, this property offers excellent long-term investment potential.
🇹🇷 MÜLK TANITIMI
Ubud’un prestijli Mas bölgesinde bulunan bu butik villa kompleksi, Bali’nin en değerli turizm bölgelerinden birinde güçlü bir yatırım fırsatı sunmaktadır.
Tesis, tek bir 6 yatak odalı villa değil, altı bağımsız tek yatak odalı villadan oluşmaktadır. Her villa kendi özel banyosuna ve yaşam alanına sahiptir.
Misafirler ortak yüzme havuzu, spor salonu, masaj odası ve tropikal bahçelerden yararlanabilmektedir.
Wellness turizmi, butik konaklama işletmesi ve kısa dönem villa kiralama modeli için oldukça uygundur.
🏠 PROPERTY DETAILS / GAYRİMENKUL DETAYLARI
Feature
Details
Location
Mas, Ubud – Gianyar
Ownership
Leasehold
Lease Expiry
April 2049
Property Type
Boutique Villa Estate
Total Villas
6 Independent One-Bedroom Villas
Land Size
850 m²
Building Size
324.68 m²
Bathrooms
6 En-suite + 1 Guest Toilet
Extra Beds
2
Swimming Pool
Shared Swimming Pool
Gym
Private Gym
Spa Facility
Massage Room
Furnishing
Fully Furnished
📍 LOCATION HIGHLIGHTS
✔ 1 minute to cafés & artisan shops
✔ 3 minutes to Teba Sari Restaurant
✔ 5 minutes to Bali Zoo
✔ 7 minutes to Goa Gajah
✔ 8 minutes to Ubud Center
✔ 10 minutes to Monkey Forest
✔ 15 minutes to Green School
💰 SALES INFORMATION
🇬🇧 English
• Selling Price: USD 350,000
• Leasehold Until: April 2049
• Fully Furnished
• Flexible Payment Plan: USD 70,000 per year for 5 years
🇹🇷 Türkçe
• Satış Fiyatı: 350.000 USD
• Lease Süresi: Nisan 2049’a kadar
• Tam Eşyalı
• 5 Yıllık Taksit Seçeneği: Yıllık 70.000 USD
🛏️ DAILY RENTAL ASSUMPTION
Estimated Average Daily Rates
Villa Type
Units
ADR
One-Bedroom Villa
6
USD 170
📊 OCCUPANCY ASSUMPTION
➡️ Annual Average Occupancy: 70%
Boutique villa estates in Ubud continue to experience strong demand from couples, wellness travelers, honeymooners, and long-stay digital nomads.
📊 ANNUAL GROSS REVENUE
Villa Type
Annual Revenue
6 One-Bedroom Villas
USD 260,610
Total Estimated Revenue
➡️ USD 260,610 / year
💸 OPERATING COSTS
Expense
USD
Staff Salaries
28,000
Utilities
10,000
Cleaning & Laundry
10,000
Pool & Garden Maintenance
8,000
Maintenance
8,000
Marketing & OTA
16,000
Administration
5,000
➡️ Base Operating Expenses: USD 85,000
🏢 PROPERTY MANAGEMENT FEE
10% of Annual Revenue
➡️ USD 26,061
💸 TOTAL EXPENSES
➡️ USD 111,061
🧮 NET PROFIT ANALYSIS
Description
USD
Annual Revenue
260,610
Total Expenses
-111,061
NET PROFIT
USD 149,549
📈 ROI ANALYSIS
• Property Purchase Price
➡️ USD 350,000
• Estimated Net Annual Profit
➡️ USD 149,549
➡️ Estimated ROI: ~43%
➡️ Estimated Payback Period:
⏳ Approximately 2.3 Years
⭐ INVESTMENT HIGHLIGHTS
🇬🇧 English
✔ Boutique estate with 6 independent villas
✔ Strong hospitality investment model
✔ Shared swimming pool, gym & massage room
✔ Excellent location in Mas – Ubud
✔ High demand from couples and wellness travelers
✔ Fully furnished and ready to operate
✔ Flexible 5-year installment plan available
✔ Attractive long-term investment opportunity
🇹🇷 Türkçe
✔ 6 bağımsız villadan oluşan butik kompleks
✔ Güçlü turizm yatırım modeli
✔ Ortak yüzme havuzu, spor salonu ve masaj odası
✔ Mas – Ubud’da prestijli konum
✔ Çiftler ve wellness turizmi için yüksek talep
✔ Tam eşyalı ve işletmeye hazır
✔ 5 yıllık taksit imkânı
✔ Yüksek yatırım potansiyeli
⚠️ IMPORTANT DISCLAIMER
🇬🇧 English
These financial projections are estimates only and do not guarantee future income. Actual performance will depend on occupancy, pricing strategy, operating efficiency, and market conditions.
🇹🇷 Türkçe
Bu finansal analiz tahmini hesaplamalara dayanmaktadır ve garanti gelir anlamına gelmez. Gerçek sonuçlar doluluk oranı, fiyatlandırma politikası, operasyonel verimlilik 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
