Villa, 1 bedroom, 31 m²
Kerobokan ResidenceKerobokan Residence VillasUnit Villa 2
LayoutVilla 2 · 1 Bedroom · 77 m² total
Bedrooms1
Living Area31 m²
Plot Area77 m²
Price per m²$ 5,323
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 | 2030 | |
|---|---|---|---|---|---|
| Projected Sale Price | $165,000 | $169,950 | $175,049 | $180,300 | $185,709 |
| 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 |
| Cumulative Net Rental Income | $0 | $15,246 | $30,491 | $45,737 | $60,983 |
| Total Net Profit | -$24,750 | -$5,297 | $14,283 | $33,992 | $53,835 |
| ROI | -15.0% | -3.2% | 8.7% | 20.6% | 32.6% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 2, 2026 | 30% | $49,500 |
After Key Handover | |||
| 2Payment 2 | Oct 2, 2026 | 11.67% | $19,250 |
| 3Payment 3 | Nov 2, 2026 | 11.67% | $19,250 |
| 4Payment 4 | Dec 2, 2026 | 11.67% | $19,250 |
| 5Payment 5 | Jan 2, 2027 | 11.67% | $19,250 |
| 6Payment 6 | Feb 2, 2027 | 11.67% | $19,250 |
| 7Payment 7 | Mar 2, 2027 | 11.67% | $19,250 |