INVEST IN BUILDING VILLAS IN BALI
CREATE PASSIVE INCOME IN DOLLARS FROM REAL ESTATE
WITH $2.800 - $5.200 INCOME PER MONTH, PAYBACK 5,5 - 8,5 YEARS
(11,6 % - 17,8 % ANNUAL) *
* based on the financial model
THE ESSENCE OF THE PROJECT
Bali Investments company plans to build 10 typical villas in Bali and rent them out for short-term leases to generate returns for investors.
Rice Fields
Green Flow
Villa names:
Price increase at the time of construction (within 12 months):
87.000$
50.000$
2,5 - 5 years
2,6 - 5 years
Payback:
230 sq.m.
100 sq.m.
Area of the building with the pool:
329.000$
Price for one villa:
169.000$
2,3 ares
Land area for one villa:
1 ares
3,0 ares
399.000$
300 sq.m.
2,5 - 5 years
105.000$
Zero Degree
LAYOUT OF THE LAND
WHY UBUD?
The benefits of building villas in Ubud are clear and we are building our villa complex in the area as the return on investment and profitability are higher here. Real estate in Ubud gives it payback much faster than in other areas. In fact, renting land in Ubud is 5 times cheaper compared to Changu, Seminyak. Whereas the occupancy and profit are the same as when renting land next to the sea.
— Saren Palace
— Monkey Forest in Ubud
— Tegenungan waterfall
— Tegallalang rice terraces
The popularity of the area to a certain extent is due to the fact that Ubud is home to retreats and the spiritual center of Bali.
Most of the tourist attractions
are located in Ubud.
Ubud is the leader in the number of five-star hotels in Bali. This area is one of the most demanded in Bali.
RICE FIELDS ROI SCENARIO
For 1-bedroom one-story villas
Construction - 12 months from the date of payment.

After the construction, you either manage the villa yourself or transfer its management to our management company.
The cost of one villa - 169.000 $
Profit per year
$22.711
Annual capitalization
$8.450
*
%
60
occupancy
Rent per day
$120
Capitalization of the finished villa
$42.250
MC costs
$5.519
Operating costs
$6.500
Revenue per year
$26.280
management company's commission from revenue, tax
%
21
profitability
%
11.6
payback
,6 years
5
Pessimistic
Annual capitalization
$12.675
Capitalization of the finished villa
$50.700
%
75
occupancy
Rent per day
$120
Profit per year
$30.813
MC costs
*
$8.213
Operating costs
$6.500
Revenue per year
$32.850
management company's commission from revenue, tax
%
25
profitability
%
14.2
payback
,8 years
3
Realistic
*
Annual capitalization
$16.900
Capitalization of the finished villa
$59.150
%
90
occupancy
Rent per day
$120
Profit per year
$38.782
MC costs
$11.038
Operating costs
$6.500
Revenue per year
$39.420
management company's commission from revenue, tax
%
28
profitability
%
16.6
payback
,8 years
2
Optimistic
*Management company
$14.261
Payments to the investor
$18.138
Payments to the investor
$21.882
Payments to the investor
DESIGN PROJECT
OF 1-BEDROOM ONE-STORY VILLA
RICE FIELDS
WHAT DOES THE AMOUNT $169.000 OF RICE FIELDS PURCHASE INCLUDE?
Land lease for 25 years
Villa in the center of Ubud, Sayan
Turnkey renovation (finishing, furniture)
1 bedroom, 2 bathrooms, common area with kitchen
Infinity pool
Separate well
Electricity
Outdoor parking: 1 car parking space and 2 bike spaces
GREEN FLOW ROI SCENARIO
For 3-bedroom one-story villas
Construction - 12 months from the date of payment.

After the construction, you either manage the villa yourself or transfer its management to our management company.
The cost of one villa - 329.000 $
Profit per year
$47.242
Annual capitalization
$16.450
*
%
60
occupancy
Rent per day
$230
Capitalization of the finished villa
$82.250
MC costs
$10.578
Operating costs
$9.000
Revenue per year
$50.370
management company's commission from revenue, tax
%
21
profitability
%
11.6
payback
,22 years
5
Pessimistic
Annual capitalization
$24.675
Capitalization of the finished villa
$98.700
%
75
occupancy
Rent per day
$230
Profit per year
$62.897
MC costs
*
$15.741
Operating costs
$9.000
Revenue per year
$62.963
management company's commission from revenue, tax
%
25
profitability
%
14.2
payback
,66 years
3
Realistic
*
Annual capitalization
$32.900
Capitalization of the finished villa
$115.150
%
90
occupancy
Rent per day
$230
Profit per year
$78.300
MC costs
$21.155
Operating costs
$9.000
Revenue per year
$75.555
management company's commission from revenue, tax
%
28
profitability
%
16.6
payback
,73 years
2
Optimistic
*Management company
$30.792
Payments to the investor
$38.222
Payments to the investor
$45.400
Payments to the investor
DESIGN PROJECT
OF 3-BEDROOM ONE-STORY VILLA
GREEN FLOW
WHAT DOES THE AMOUNT $329.000 OF GREEN FLOW PURCHASE INCLUDE?
Land lease for 25 years
Villa in the center of Ubud, Sayan
Turnkey renovation (finishing, furniture)
3 bedrooms, 4 bathrooms, common area with kitchen
Infinity pool
Separate well
Electricity
Outdoor parking: 1 car parking space and 2 bike spaces
ZERO DEGREE ROI SCENARIO
For 3-bedroom one-story villas
Construction - 12 months from the date of payment.

After the construction, you either manage the villa yourself or transfer its management to our management company.
The cost of one villa - 329.000 $
Profit per year
$61.123
Annual capitalization
$19.950
*
%
60
occupancy
Rent per day
$290
Capitalization of the finished villa
$99.750
MC costs
$13.337
Operating costs
$9.000
Revenue per year
$63.510
management company's commission from revenue, tax
%
21
profitability
%
12.6
payback
,90 years
4
Pessimistic
Annual capitalization
$29.925
Capitalization of the finished villa
$119.700
%
75
occupancy
Rent per day
$290
Profit per year
$80.466
MC costs
*
$19.847
Operating costs
$9.000
Revenue per year
$79.387
management company's commission from revenue, tax
%
25
profitability
%
15.2
payback
,47 years
3
Realistic
*
Annual capitalization
$39.900
Capitalization of the finished villa
$139.650
%
90
occupancy
Rent per day
$290
Profit per year
$99.491
MC costs
$26.674
Operating costs
$9.000
Revenue per year
$95.265
management company's commission from revenue, tax
%
28
profitability
%
17.8
payback
,61 years
2
Optimistic
*Management company
$41.173
Payments to the investor
$50.541
Payments to the investor
$59.591
Payments to the investor
DESIGN PROJECT
OF 3-BEDROOM ONE-STORY VILLA
ZERO DEGREE
WHAT DOES THE AMOUNT $399.000 OF ZERO DEGREE PURCHASE INCLUDE?
Land lease for 25 years
Villa in the center of Ubud, Sayan
Turnkey renovation (finishing, furniture)
3 bedrooms, 4 bathrooms, common area with kitchen
Infinity pool
Separate well
Electricity
Outdoor parking: 1 car parking space and 2 bike spaces