Villa, 2 bedrooms, 79 m²
Kerobokan ResidenceKerobokan Residence VillasUnit Villa 3
LayoutVilla 3 · 2 Bedrooms · 136 m² total
Bedrooms2
Living Area79 m²
Plot Area136 m²
Price per m²$ 3,165
HandoverAugust 2026
FinishTurnkey
$ 250,000
Down Payment from $ 75,000 (30%)
Rental Income Model
Purchase Price:
$250,000
ADR:
$185
Occupancy:
65%
Annual Net Income:
$23,504
ROI:
9.4%
Payback Period:
10.6 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $3,658 | $43,891 |
OTA commission (15%) | -$549 | -$6,584 |
Management company (forecast equivalent) (12.75%) | -$466 | -$5,596 |
Operating expenses (forecast equivalent) (12.75%) | -$466 | -$5,596 |
Income tax after expenses (forecast equivalent) (5.95%) | -$218 | -$2,612 |
Net Income (Before Tax) | $1,959 | $23,504 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $250,000 | $250,000 | $257,500 | $265,225 | $273,182 | $281,377 |
| Property Value Growth | $0 | + $7,500 | + $15,225 | + $23,182 | + $31,377 |
| Cumulative Rental Income | $0 | + $23,504 | + $47,008 | + $70,511 | + $94,015 |
| Agent commission (5%) | - $12,500 | - $12,875 | - $13,261 | - $13,659 | - $14,069 |
| Income tax (10%) | - $25,000 | - $25,750 | - $26,523 | - $27,318 | - $28,138 |
| Total Net Profit | - $37,500 | - $7,621 | $22,449 | $52,716 | $83,186 |
| ROI | - 15.0% | - 3.0% | 9.0% | 21.1% | 33.3% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $75,000 |
After Key Handover | |||
| 2Payment 2 | Nov 20, 2026 | 11.67% | $29,167 |
| 3Payment 3 | Dec 20, 2026 | 11.67% | $29,167 |
| 4Payment 4 | Jan 20, 2027 | 11.67% | $29,167 |
| 5Payment 5 | Feb 20, 2027 | 11.67% | $29,167 |
| 6Payment 6 | Mar 20, 2027 | 11.67% | $29,167 |
| 7Payment 7 | Apr 20, 2027 | 11.67% | $29,167 |