Villa, 1 bedroom, 33 m²
Kerobokan ResidenceKerobokan Residence VillasUnit Villa 2
LayoutVilla 2 (VENERA) · 1 Bedroom · 80 m² total
Bedrooms1
Living Area33 m²
Plot Area80 m²
Price per m²$ 5,000
HandoverAugust 2026
FinishTurnkey
$ 165,000
Down Payment from $ 49,500 (30%)
Rental Income Model
Purchase Price:
$165,000
ADR:
$130
Occupancy:
60%
Annual Net Income:
$15,246
ROI:
9.2%
Payback Period:
10.8 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 $165,000 | $165,000 | $169,950 | $175,049 | $180,300 | $185,709 |
| Property Value Growth | $0 | + $4,950 | + $10,049 | + $15,300 | + $20,709 |
| Cumulative Rental Income | $0 | + $15,246 | + $30,491 | + $45,737 | + $60,983 |
| Agent commission (5%) | - $8,250 | - $8,498 | - $8,752 | - $9,015 | - $9,285 |
| Income tax (10%) | - $16,500 | - $16,995 | - $17,505 | - $18,030 | - $18,571 |
| Total Net Profit | - $24,750 | - $5,297 | $14,283 | $33,992 | $53,835 |
| ROI | - 15.0% | - 3.2% | 8.7% | 20.6% | 32.6% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $49,500 |
After Key Handover | |||
| 2Payment 2 | Nov 20, 2026 | 11.67% | $19,250 |
| 3Payment 3 | Dec 20, 2026 | 11.67% | $19,250 |
| 4Payment 4 | Jan 20, 2027 | 11.67% | $19,250 |
| 5Payment 5 | Feb 20, 2027 | 11.67% | $19,250 |
| 6Payment 6 | Mar 20, 2027 | 11.67% | $19,250 |
| 7Payment 7 | Apr 20, 2027 | 11.67% | $19,250 |