Villa Price
SOLD
Estimated passive income in 30 years
$2,883,600
GALLERIES
The
Location
- Vibrant rice fields
- Delicious restaurants
- Ocean Views
- Popular & trendy location
- 2 minutes to tropical beaches
- 8 minutes to Canggu
Virtual
Tour
Experience what it is like to walk through and look around Sapta Cemagi 3 bedroom with our virtual tour. Although these are tiny villas, there is plenty of space for guests to relax, play and work. Click on the highlights in our virtual tour to explore different rooms and areas.
Build Size**
m²
Land**
m²
Pool
ROI*
%
*Based on a nightly rate of $300 & 95% occupancy
**Approximate sizing
Return on
Investment
| Occupancy | 75% (Low) | 85% (Mid) | 95% (High) |
|---|---|---|---|
|
Nightly Rate
|
$300 (USD) | $300 (USD) | $300 (USD) |
|
Monthly Revenue
|
$6,840 | $7,750 | $8,660 |
|
Monthly Expenses*
|
$650 | $650 | $650 |
|
Monthly Profits
|
$6,190 | $7,100 | $8,010 |
|
Annual Profits
|
$74,280
|
$85,200
|
$96,120
|
|
Annual ROI
|
32% | 37% | 42% |
|
Years to Breakeven
|
3.1 years | 2.7 years | 2.4 years |
Calculations do not include any applicable taxes or management fees.
*Staff, electricity & internet
About
ARCHITECTURAL
DESIGN
Sapta Cemagi 3 Bedroom has been cleverly designed by our Bali architects to ensure these luxury villas have all the home comforts guests would need, whilst only requiring a small footprint of space.
Read More
This interior design uses local and natural materials including wood and stone throughout to create a luxurious feel that guests will love.
Every part of these tiny homes has been designed to be Instagram-worthy, helping to ensure high occupancy rates and happy guests
Features &
Inclusions
- Modern tropical design
- Fully furnished
- Outdoor bathrooms
- Kitchen with appliances
- Private pool
- Two Living Areas
- 30 years land lease + 30 year extension
- Private parking
- Construction time 12 months
- Optional villa management
Locally Sourced
Materials
LOOKING FOR A DIFFERENT
DEVELOPMENT?
Check out our luxurious Tukad Huts. which uses a lot of natural material including wood and stone to create a luxurious and striking finish that guests will love
FROM $235,000 USD
Find out more
Let's Chat!
Feel free to get in touch and find out how Balitecture can help turn your dream into a reality.