Villa in Canggu, Indonesia, 328 m²

Aquamarine Villas — Lot 3 (4 Bedrooms)

Price: USD 825,000
Completion: 100% ready
Land area: 298 m²
Building area: 358 m²
Floors: 3 levels
Facilities: 2 swimming pools
Land lease: until 03.09.2051 with priority extension right

Floor Plan:

• 1st floor: living room, kitchen, dining area, pool & terrace

• 2nd floor: 4 bedrooms with bathrooms

• 3rd floor: spacious open-space (can be used as lounge, gym, or entertainment area)

Rental Income

• Average daily rate:
  • $440/night at 80% occupancy
  • $500/night at 85% occupancy
  • $560/night at 90% occupancy

• Annual profit:
  • $83,384 (10.7% ROI)
  • $110,576 (13.4% ROI)
  • $132,768 (16.09% ROI)

• Payback period: 6.2–9.3 years

• Monthly maintenance cost: ~$1,200 (for 4-bedroom villa)

Included in expenses:

• - Maintenance & repairs

• - 24/7 security

• - Cleaning, linen & towels change

• - Gardener & pool cleaning

• - Internet

• - Garbage collection

• - Regular upkeep

Investment Benefits:

• - Fully completed premium-class villa (turnkey)

• - High rental demand location (Bali resort area)

• - ROI up to 16% annually at high occupancy

• - Transparent management model with full operational support

• - Long-term lease with priority renewal option