Umalas Private Suite 1 Bedroom floor 1 plan

Umalas Private Suite 1 Bedroom floor 2 plan

Umalas Private Suite 1 Bedroom gallery image 1

Umalas Private Suite 1 Bedroom gallery image 2

Umalas Private Suite 1 Bedroom gallery image 3

Sold

Townhouse, 1 bedroom, 45 m²

Name: 1-bedroom Townhouse 1 Bedroom PS 5 in Umalas, Bali
Brand: Umalas Private Suite
SKU: townhouse-1-bedroom-ps-5
Price: 120000 USD
Availability: OutOfStock

Umalas Private SuiteVillasUnit PS 5

Layout

1 Bedroom

Bedrooms

Bathrooms

Living Area

45 m²

Plot Area

34 m²

Price per m²

$ 2,667

Ceiling Height

3 m

Handover

February 2027

Finish

Turnkey

Ownership

Leasehold

$ 120,000

Down Payment from $ 36,000 (30%)

Rental Income Model

Purchase Price:

$120,000

ADR:

$94

Occupancy:

85%

Annual Net Income:

$16,623

ROI:

13.9%

Payback Period:

7.2 years

	Monthly	Yearly
Gross Rental Income	$2,430	$29,164
Management fee (15%)	-$365	-$4,375
Other expenses (18%)	-$437	-$5,249
Tax (10%)	-$243	-$2,916
Net Income (Before Tax)	$1,385	$16,623

Resale Projection

	Handover 2027	2028	2029	2030	2031
Projected Sale Price	$140,000	$147,000	$154,350	$162,068	$170,171
Resale tax (10%)	- $14,000	- $14,700	- $15,435	- $16,207	- $17,017
Resale advertising (5%)	- $7,000	- $7,350	- $7,718	- $8,103	- $8,509
Cumulative Net Rental Income	$0	$16,623	$33,246	$49,870	$66,493
Total Net Profit	-$1,000	$21,573	$44,444	$67,627	$91,138
ROI	-0.8%	18.0%	37.0%	56.4%	75.9%

Payment Plans

Down Payment
1Payment 1	Jul 31, 2026	30%	$36,000
During Construction
2Payment 2	Aug 31, 2026	1.4%	$1,680
3Payment 3	Sep 30, 2026	1.4%	$1,680
4Payment 4	Oct 31, 2026	1.4%	$1,680
5Payment 5	Nov 30, 2026	1.4%	$1,680
6Payment 6	Dec 31, 2026	1.4%	$1,680
7Payment 7	Jan 31, 2027	1.4%	$1,680
8Payment 8	Feb 28, 2027	1.4%	$1,680
After Key Handover
9Payment 9	Mar 31, 2027	1.4%	$1,680
10Payment 10	Apr 30, 2027	1.4%	$1,680
11Payment 11	May 31, 2027	1.4%	$1,680
12Payment 12	Jun 30, 2027	1.4%	$1,680
13Payment 13	Jul 31, 2027	1.4%	$1,680
14Payment 14	Aug 31, 2027	1.4%	$1,680
15Payment 15	Sep 30, 2027	1.4%	$1,680
16Payment 16	Oct 31, 2027	1.4%	$1,680
17Payment 17	Nov 30, 2027	1.4%	$1,680
18Payment 18	Dec 31, 2027	1.4%	$1,680
19Payment 19	Jan 31, 2028	1.4%	$1,680
20Payment 20	Feb 29, 2028	1.4%	$1,680
21Payment 21	Mar 31, 2028	1.4%	$1,680
22Payment 22	Apr 30, 2028	1.4%	$1,680
23Payment 23	May 31, 2028	1.4%	$1,680
24Payment 24	Jun 30, 2028	1.4%	$1,680
25Payment 25	Jul 31, 2028	1.4%	$1,680
26Payment 26	Aug 31, 2028	1.4%	$1,680
27Payment 27	Sep 30, 2028	1.4%	$1,680
28Payment 28	Oct 31, 2028	1.4%	$1,680
29Payment 29	Nov 30, 2028	1.4%	$1,680
30Payment 30	Dec 31, 2028	1.4%	$1,680
31Payment 31	Jan 31, 2029	1.4%	$1,680
32Payment 32	Feb 28, 2029	1.4%	$1,680
33Payment 33	Mar 31, 2029	1.4%	$1,680
34Payment 34	Apr 30, 2029	1.4%	$1,680
35Payment 35	May 31, 2029	1.4%	$1,680
36Payment 36	Jun 30, 2029	1.4%	$1,680
37Payment 37	Jul 31, 2029	1.4%	$1,680
38Payment 38	Aug 31, 2029	1.4%	$1,680
39Payment 39	Sep 30, 2029	1.4%	$1,680
40Payment 40	Oct 31, 2029	1.4%	$1,680
41Payment 41	Nov 30, 2029	1.4%	$1,680
42Payment 42	Dec 31, 2029	1.4%	$1,680
43Payment 43	Jan 31, 2030	1.4%	$1,680
44Payment 44	Feb 28, 2030	1.4%	$1,680
45Payment 45	Mar 31, 2030	1.4%	$1,680
46Payment 46	Apr 30, 2030	1.4%	$1,680
47Payment 47	May 31, 2030	1.4%	$1,680
48Payment 48	Jun 30, 2030	1.4%	$1,680
49Payment 49	Jul 31, 2030	1.4%	$1,680
50Payment 50	Aug 31, 2030	1.4%	$1,680
51Payment 51	Sep 30, 2030	1.4%	$1,680