Canggu, Kuta Utara, Badung, Bali, Nusa Tenggara, 80363, Indonesia
$310,000
$310,000
Overview
Property ID: HZ156
Boutique Hotel, Guesthouse, Hospitality
Property Type
3
Bedrooms
3
Bathrooms
1
Garage
160m2
Alan boyutu
Description
Prime Residential Location | Modern Mediterranean Design | Strong Daily Rental Potential
🇬🇧 PROPERTY INTRODUCTION
Located in the prestigious Umalas area of Bali, this charming tropical villa offers an excellent hospitality investment opportunity in one of the island’s most desirable residential and lifestyle destinations.
Combining modern Mediterranean-inspired architecture, spacious open living areas, and a beautiful tropical garden, the property is ideal for both private living and premium holiday rental operations.
Its strategic position between Canggu and Seminyak allows investors to benefit from strong tourism demand, premium nightly rates, and year-round occupancy potential.
🇹🇷 MÜLK TANITIMI
Bali’nin prestijli yaşam bölgelerinden biri olan Umalas’ta yer alan bu modern tropikal villa, hem özel yaşam hem de günlük kiralama yatırımı için güçlü bir fırsat sunmaktadır.
Modern Akdeniz mimarisi, geniş açık yaşam alanları ve tropikal bahçesi sayesinde villa, premium konaklama segmentine hitap etmektedir.
Canggu ve Seminyak arasında stratejik konumda bulunması sayesinde yıl boyunca güçlü turizm talebinden faydalanma imkanı sunmaktadır.
🏠 PROPERTY DETAILS / GAYRİMENKUL DETAYLARI
Feature
Details
Location
Umalas – Bali
Property Type
Private Tropical Villa
Ownership
Leasehold
Lease Duration
20 Years
Asking Price
5,250,000,000 IDR
Approx. USD Value
310,000 USD
Land Size
407 m²
Building Size
160 m²
Bedrooms
3
Bathrooms
3.5
Swimming Pool
Private Pool
Sun Deck
Available
Kitchen
Outdoor Kitchen
Dining Area
Outdoor Dining
Garden
Tropical Garden
Living Concept
Spacious Open Living
🌴 PROPERTY HIGHLIGHTS / ÖNE ÇIKAN ÖZELLİKLER
✔ Prime Umalas location ✔ Modern Mediterranean architecture ✔ Private swimming pool ✔ Spacious tropical garden ✔ Strong holiday rental demand ✔ Premium residential neighborhood ✔ Accommodates up to 6 guests ✔ Close to Canggu & Seminyak
• Leasehold Satış Bedeli: 5,250,000,000 IDR • Lease Süresi: 20 Yıl
Yıllık eşdeğer maliyet:
➡️ 262,500,000 IDR / yıl
🛏️ DAILY RENTAL PRICING ASSUMPTION
🛏️ GÜNLÜK KİRALAMA FİYATLANDIRMASI
Average Market Rate
Season
Daily Rate
Low Season
4,500,000 IDR
High Season
7,000,000 IDR
Average Annual Daily Rate:
➡️ 5,500,000 IDR / night
📊 OCCUPANCY ASSUMPTION
📊 DOLULUK ORANI
➡️ Estimated Annual Occupancy: 70%
📊 ANNUAL GROSS REVENUE
📊 YILLIK BRÜT GELİR
5,500,000 × 365 × 70%
➡️ 1,405,250,000 IDR / year
≈ 82,500 USD / year
💸 OPERATING COSTS / GİDERLER
Expense
IDR
Equivalent Annual Lease Cost
262,500,000
Staff & Operations
80,000,000
Electricity & Water
40,000,000
Cleaning & Laundry
35,000,000
Maintenance
30,000,000
OTA & Marketing
120,000,000
Internet & Administration
12,000,000
➡️ Base Operating Expenses: 579,500,000 IDR
🏢 PROPERTY MANAGEMENT FEE
🏢 PROPERTY MANAGEMENT KESİNTİSİ
10% of Annual Revenue
➡️ 140,525,000 IDR
💸 TOTAL EXPENSES
💸 TOPLAM GİDERLER
579,500,000 + 140,525,000
➡️ 720,025,000 IDR
🧮 NET PROFIT ANALYSIS
🧮 NET KÂR ANALİZİ
Description
IDR
Annual Revenue
1,405,250,000
Total Expenses
-720,025,000
NET PROFIT
685,225,000 IDR
📈 ROI ANALYSIS
📈 ROI ANALİZİ
• Total Investment: 5,250,000,000 IDR
• Estimated Net Annual Profit: 685,225,000 IDR
➡️ ROI: ~13%
➡️ Payback Period / Geri Dönüş Süresi:
⏳ ~7.7 Years
⭐ INVESTMENT HIGHLIGHTS
⭐ YATIRIM AVANTAJLARI
🇬🇧 English
✔ Prestigious Umalas location ✔ Strong holiday rental market ✔ Premium villa design ✔ Large tropical garden ✔ Private pool lifestyle concept ✔ High occupancy potential ✔ Close to Bali’s major lifestyle hubs ✔ Long-term capital appreciation potential
🇹🇷 Türkçe
✔ Prestijli Umalas lokasyonu ✔ Güçlü günlük kiralama pazarı ✔ Premium villa tasarımı ✔ Geniş tropikal bahçe ✔ Özel havuz konsepti ✔ Yüksek doluluk potansiyeli ✔ Bali’nin popüler yaşam merkezlerine yakın ✔ Uzun vadeli değer artışı potansiyeli
⚠️ IMPORTANT DISCLAIMER
⚠️ ÖNEMLİ BİLGİLENDİRME
🇬🇧 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
