Berawa Private Suite 2 Bedroom Villa — 80 sq m floor 1 plan

Berawa Private Suite 2 Bedroom Villa — 80 sq m floor 2 plan

Berawa Private Suite 2 Bedroom Villa — 80 sq m gallery image 1

Berawa Private Suite 2 Bedroom Villa — 80 sq m gallery image 2

Berawa Private Suite 2 Bedroom Villa — 80 sq m gallery image 3

Berawa Private Suite 2 Bedroom Villa — 80 sq m gallery image 4

Berawa Private Suite 2 Bedroom Villa — 80 sq m gallery image 5

Berawa Private Suite 2 Bedroom Villa — 80 sq m gallery image 6

Reserved

Villa, 2 bedrooms, 80 m²

Name: 2-bedroom Villa — 80 sq m 6 — Berawa Private Suite
Brand: Berawa Private Suite
SKU: villa-2-bedroom-villa-80-sq-m-6
Price: 177941 USD
Availability: OutOfStock

Berawa Private SuiteVillasUnit 6

Layout

2 Bedroom Villa — 80 sq m

Bedrooms

Bathrooms

Living Area

80 m²

Plot Area

62.5 m²

Price per m²

$ 2,224

Handover

—

Finish

Turnkey

Ownership

Leasehold

$ 177,941

Down Payment from $ 106,765 (60%)

Rental Income Model

Purchase Price:

$177,941

ADR:

$188

Occupancy:

95%

Annual Net Income:

$32,595

ROI:

18.3%

Payback Period:

5.5 years

	Monthly	Yearly
Gross Rental Income	$5,432	$65,189
OTA commission (15%)	-$815	-$9,778
PB1 hotel tax (10%)	-$543	-$6,519
Management fee (15%)	-$815	-$9,778
Profit tax (10%)	-$543	-$6,519
Net Income (Before Tax)	$2,716	$32,595

Resale Projection

	Handover 2026	2027	2028	2029
Projected Sale PricePurchase Price $177,941	$177,941	$185,059	$192,461	$200,159	$208,166
Property Value Growth	$0	+ $7,118	+ $14,520	+ $22,218	+ $30,225
Cumulative Rental Income	$0	+ $32,595	+ $65,189	+ $97,784	+ $130,378
Total Net Profit	$0	$39,712	$79,709	$120,002	$160,603
ROI	0.0%	22.3%	44.8%	67.4%	90.3%

Value GrowthRentProfit

Payment Plans

Down Payment
1Payment 1	Oct 20, 2026	60%	$106,765
Installments
2Payment 2	Nov 20, 2026	0.83%	$1,987
3Payment 3	Dec 20, 2026	0.83%	$1,987
4Payment 4	Jan 20, 2027	0.83%	$1,987
5Payment 5	Feb 20, 2027	0.83%	$1,987
6Payment 6	Mar 20, 2027	0.83%	$1,987
7Payment 7	Apr 20, 2027	0.83%	$1,987
8Payment 8	May 20, 2027	0.83%	$1,987
9Payment 9	Jun 20, 2027	0.83%	$1,987
10Payment 10	Jul 20, 2027	0.83%	$1,987
11Payment 11	Aug 20, 2027	0.83%	$1,987
12Payment 12	Sep 20, 2027	0.83%	$1,987
13Payment 13	Oct 20, 2027	0.83%	$1,987
14Payment 14	Nov 20, 2027	0.83%	$1,987
15Payment 15	Dec 20, 2027	0.83%	$1,987
16Payment 16	Jan 20, 2028	0.83%	$1,987
17Payment 17	Feb 20, 2028	0.83%	$1,987
18Payment 18	Mar 20, 2028	0.83%	$1,987
19Payment 19	Apr 20, 2028	0.83%	$1,987
20Payment 20	May 20, 2028	0.83%	$1,987
21Payment 21	Jun 20, 2028	0.83%	$1,987
22Payment 22	Jul 20, 2028	0.83%	$1,987
23Payment 23	Aug 20, 2028	0.83%	$1,987
24Payment 24	Sep 20, 2028	0.83%	$1,987
25Payment 25	Oct 20, 2028	0.83%	$1,987
26Payment 26	Nov 20, 2028	0.83%	$1,987
27Payment 27	Dec 20, 2028	0.83%	$1,987
28Payment 28	Jan 20, 2029	0.83%	$1,987
29Payment 29	Feb 20, 2029	0.83%	$1,987
30Payment 30	Mar 20, 2029	0.83%	$1,987
31Payment 31	Apr 20, 2029	0.83%	$1,987
32Payment 32	May 20, 2029	0.83%	$1,987
33Payment 33	Jun 20, 2029	0.83%	$1,987
34Payment 34	Jul 20, 2029	0.83%	$1,987
35Payment 35	Aug 20, 2029	0.83%	$1,987
36Payment 36	Sep 20, 2029	0.83%	$1,987
37Payment 37	Oct 20, 2029	0.83%	$1,987
38Payment 38	Nov 20, 2029	0.83%	$1,987
39Payment 39	Dec 20, 2029	0.83%	$1,987
40Payment 40	Jan 20, 2030	0.83%	$1,987
41Payment 41	Feb 20, 2030	0.83%	$1,987
42Payment 42	Mar 20, 2030	0.83%	$1,987
43Payment 43	Apr 20, 2030	0.83%	$1,987
44Payment 44	May 20, 2030	0.83%	$1,987
45Payment 45	Jun 20, 2030	0.83%	$1,987
46Payment 46	Jul 20, 2030	0.83%	$1,987
47Payment 47	Aug 20, 2030	0.83%	$1,987
48Payment 48	Sep 20, 2030	0.83%	$1,987
49Payment 49	Oct 20, 2030	0.83%	$1,987