Development / SUku residences / 4 bedroom
4 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
4 Bedroom
Villa Price
$579,000
ROI
21%
*Based on a nightly rate of $480 & 95% occupancy
**Approximate sizing
Return on
Investment
| Occupancy | 75% (Low) | 85% (Mid) | 95% (High) |
|---|---|---|---|
| Nightly Rate | $480 (USD) | $480 (USD) | $480 (USD) |
| Monthly Revenue | $10,590 | $12,410 | $13,870 |
| Management Fee* | $2,190 | $2,480 | $2,770 |
| Monthly Expenses* | $870 | $910 | $950 |
| Monthly Profits | $7,890 | $9,020 | $10,150 |
| Annual Profits |
$94,680
|
$108,240
|
$121,800
|
| Annual ROI | 16% | 19% | 21% |
| Years to Breakeven | 6.1 years | 5.3 years | 4.8 years |
Estimated passive income in 30 years
$3,654,000
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 : $25,000 USD
upgrade price : FREE (Limited time offer)
Waterfall Pool and Sitting Area
A stunning lower level pool with a cascading waterfall with a chic lounge zone for the ultimate resort feel.
upgrade price : $38,000 USD
Rooftop Pergola
A stylish rooftop pergola offering a cool, shaded retreat. the ideal spot to enjoy ocean breezes while staying protected from the Bali sun
upgrade price : $15,800 USD
