Development / SUku residences / 3 bedroom
3 bedroom
Be a part of Bali’s most exciting new luxury villa offering. Suku Residences pair Balitectures leading design style with our boutique development identity.
- 2 minutes to white sandy beaches
- Easy access to Beach Clubs
- Growing dining scene
- Popular Local Cafes and Restaurants
Villa Size
3 Bedroom
Villa Price
$355,000
ROI
25%
Build Size**
m²
Land**
m²
Pool
ROI*
%
*Based on a nightly rate of $350 & 95% occupancy
**Approximate sizing
Return on
Investment
| Occupancy | 75% (Low) | 85% (Mid) | 95% (High) |
|---|---|---|---|
| Nightly Rate | $350 (USD) | $350 (USD) | $350 (USD) |
| Monthly Revenue | $7,980 | $9,040 | $10,110 |
| Management Fee* | $1,590 | $1,800 | $2,020 |
| Monthly Expenses* | $740 | $780 | $820 |
| Monthly Profits | $5,650 | $6,460 | $7,270 |
| Annual Profits |
$67,800
|
$77,520
|
$87,240
|
| Annual ROI | 19% | 22% | 25% |
| Years to Breakeven | 5.2 years | 4.6 years | 4.1 years |
Estimated passive income in 30 years
$2,617,200
Calculations do not include any applicable taxes
*Include staff, electricity and internet.
Features & Inclusions
- Modern tropical design
- Poolside lounge
- Private pool
- Luxurious kitchen with appliances
- Ensuite bathrooms
- Complimentary beach shuttle
- Dedicated butler
- 30 years land lease + 30 year extension
- Onsite security
- Dedicated villa management
- Optional sauna and ice bath
- Minutes from beaches and beach clubs
About the
ARCHITECTURAL
DESIGN
Designed as both a retreat and a long-term home, Suku Residences blends nature, design, and livability in a way that feels quietly luxurious and confidently different.
Elegant Wood Living Room Ceilling
Warm Ceilling that add a touch of tropical elegance to your living space.
upgrade price : $6,500 USD
Ultimate Relaxation Retreat
A wellness sanctuary featuring a rejuvenating sauna, invigorating ice bath, and refreshing outdoor shower. The perfect balance of luxury and vitality.
upgrade price : $18,000 USD
upgrade price : FREE (Limited time offer)
