Villa, 1 bedroom, 31 m²
Kerobokan ResidenceKerobokan Residence VillasUnit Villa 1
LayoutVilla 1 · 1 Bedroom · 77 m² total
Bedrooms1
Living Area31 m²
Plot Area77 m²
Price per m²$ 5,161
HandoverAugust 2026
FinishTurnkey
$ 160,000
Down Payment from $ 48,000 (30%)
Rental Income Model
Purchase Price:
$160,000
ADR:
$130
Occupancy:
60%
Annual Net Income:
$15,246
ROI:
9.5%
Payback Period:
10.5 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,373 | $28,470 |
OTA commission (15%) | -$356 | -$4,271 |
Management company (forecast equivalent) (12.75%) | -$302 | -$3,630 |
Operating expenses (forecast equivalent) (12.75%) | -$302 | -$3,630 |
Income tax after expenses (forecast equivalent) (5.95%) | -$141 | -$1,694 |
Net Income (Before Tax) | $1,270 | $15,246 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $160,000 | $160,000 | $164,800 | $169,744 | $174,836 | $180,081 |
| Property Value Growth | $0 | + $4,800 | + $9,744 | + $14,836 | + $20,081 |
| Cumulative Rental Income | $0 | + $15,246 | + $30,491 | + $45,737 | + $60,983 |
| Agent commission (5%) | - $8,000 | - $8,240 | - $8,487 | - $8,742 | - $9,004 |
| Income tax (10%) | - $16,000 | - $16,480 | - $16,974 | - $17,484 | - $18,008 |
| Total Net Profit | - $24,000 | - $4,674 | $14,774 | $34,348 | $54,052 |
| ROI | - 15.0% | - 2.9% | 9.2% | 21.5% | 33.8% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $48,000 |
After Key Handover | |||
| 2Payment 2 | Nov 20, 2026 | 11.67% | $18,667 |
| 3Payment 3 | Dec 20, 2026 | 11.67% | $18,667 |
| 4Payment 4 | Jan 20, 2027 | 11.67% | $18,667 |
| 5Payment 5 | Feb 20, 2027 | 11.67% | $18,667 |
| 6Payment 6 | Mar 20, 2027 | 11.67% | $18,667 |
| 7Payment 7 | Apr 20, 2027 | 11.67% | $18,667 |