Canggu, Kuta Utara, Badung, Bali, Nusa Tenggara, 80363, Indonesia
$33,500
$33,500
Overview
Property ID: HZ156
Boutique Hotel, Guesthouse, Hospitality
Property Type
5
Bedrooms
5
Bathrooms
1
Garage
500m2
Alan boyutu
Description
Authentic Indonesian Architecture | Large Family Villa | Strong Daily Rental Opportunity
🇬🇧 PROPERTY INTRODUCTION
Located in the peaceful residential area of Umalas, strategically positioned between Seminyak and Canggu, this authentic Joglo-style villa offers a unique hospitality investment opportunity in one of Bali’s most sought-after residential markets.
Featuring traditional Indonesian architecture, spacious tropical living areas, and a private swimming pool, the property is highly attractive to families, groups, long-stay guests, and travelers seeking an authentic Balinese experience.
The combination of a premium location and distinctive architectural character creates strong potential for both daily rentals and long-term occupancy.
🇹🇷 MÜLK TANITIMI
Seminyak ve Canggu arasında stratejik bir konumda bulunan Umalas bölgesindeki bu otantik Joglo tarzı villa, yatırımcılar için güçlü bir günlük kiralama fırsatı sunmaktadır.
Geleneksel Endonezya mimarisi, geniş tropikal yaşam alanları ve özel yüzme havuzu sayesinde villa özellikle aileler, gruplar ve uzun dönem konaklayan misafirler tarafından tercih edilmektedir.
Benzersiz mimarisi ve premium lokasyonu sayesinde günlük kiralama pazarında farklılaşma avantajına sahiptir.
🏠 PROPERTY DETAILS / GAYRİMENKUL DETAYLARI
Feature
Details
Location
Umalas – Bali
Property Type
Joglo Style Private Villa
Bedrooms
5
Bathrooms
6
Swimming Pool
Private Pool
Living Room
Open Living Area
Dining Area
Open Dining Area
Kitchen
Fully Equipped
Parking
Available
Internet
WiFi Available
Design
Traditional Joglo Architecture
💰 LEASE STRUCTURE / KİRA YAPISI
🇬🇧 English
• Annual Lease: 550,000,000 IDR
• ≈ 33,500 USD / year
🇹🇷 Türkçe
• Yıllık Kira: 550,000,000 IDR
• ≈ 33,500 USD / yıl
🛏️ DAILY RENTAL PRICING ASSUMPTION
Average Market Rate – Umalas 5BR Villa
Season
Daily Rate
Low Season
5,500,000 IDR
High Season
8,500,000 IDR
Average Annual Daily Rate:
➡️ 7,000,000 IDR / night
📊 OCCUPANCY ASSUMPTION
➡️ Annual Average Occupancy: 70%
📊 ANNUAL GROSS REVENUE
7,000,000 × 365 × 70%
➡️ 1,788,500,000 IDR / year
≈ 109,000 USD / year
💸 OPERATING COSTS
Expense
IDR
Annual Lease
550,000,000
Staff & Operations
90,000,000
Electricity & Water
45,000,000
Cleaning & Laundry
45,000,000
Maintenance
35,000,000
OTA & Marketing
140,000,000
Internet & Administration
15,000,000
➡️ Base Operating Expenses: 920,000,000 IDR
🏢 PROPERTY MANAGEMENT FEE
10% of Annual Revenue
➡️ 178,850,000 IDR
💸 TOTAL EXPENSES
920,000,000 + 178,850,000
➡️ 1,098,850,000 IDR
🧮 NET PROFIT ANALYSIS
Description
IDR
Annual Revenue
1,788,500,000
Total Expenses
-1,098,850,000
NET PROFIT
689,650,000 IDR
📈 ROI ANALYSIS
• Total Annual Cost:
➡️ 1,098,850,000 IDR
• Net Annual Profit:
➡️ 689,650,000 IDR
➡️ ROI: ~63%
➡️ Payback Period:
⏳ ~1.6 Years
⭐ INVESTMENT HIGHLIGHTS
🇬🇧 English
✔ Unique Joglo architectural concept ✔ Prime Umalas location ✔ Strong family and group rental demand ✔ Authentic Indonesian character ✔ Large private pool ✔ Excellent positioning between Seminyak and Canggu ✔ Strong daily rental potential ✔ Attractive ROI projection
🇹🇷 Türkçe
✔ Otantik Joglo mimarisi ✔ Prestijli Umalas lokasyonu ✔ Aile ve grup konaklamalarına uygun ✔ Güçlü günlük kiralama potansiyeli ✔ Özel yüzme havuzu ✔ Seminyak ve Canggu arasında stratejik konum ✔ Benzersiz Endonezya konsepti ✔ Yüksek ROI potansiyeli
⚠️ 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
