INVEST IN BUILDING VILLAS IN BALI
Create passive income $2,700-7,000 per month
* based on the financial model
THE ESSENCE OF THE PROJECT
Bali Investments Company builds designer villas with beautiful views in Bali and rents them out for short-term leases to generate returns for investors
Rice Fields
Green Flow
Villa names:
5,4 - 8,4 years
5,6 - 9,1 years
Payback:
230 sq.m.
100 sq.m.
Area of the building with the pool:
329.000$
Price for one villa:
189.000$
2,3 ares
Land area for one villa:
1 ares
3,0 ares
399.000$
300 sq.m.
4,7 - 9,2 years
Zero Degree
1,2 ares
219.000$
120 sq.m.
5,6 - 8,8 years
Two Dreams
Land area for one villa:
Price for one villa:
Area of the building with the pool:
Payback:
Villa names:
LAYOUT OF THE LAND
We have become the winners of the Asia Pacific Property Awards 2022 - 2023 in the Residential Property category.
Asia Pacific Property Awards is an Asia-Pacific section of the independent real estate and development award.
It has been held since 1993, awards are given to the most successful projects, professionals and companies that have made great achievements. Evaluation of the projects nominated for the competition is carried out by an independent jury, which includes more than 80 highly professional experts recognized throughout the world.
This is an important event for us, and the award is proof that we approach our business - the construction of villas - with trepidation and professionalism.
Asia Pacific Property Awards is an Asia-Pacific section of the independent real estate and development award.
It has been held since 1993, awards are given to the most successful projects, professionals and companies that have made great achievements. Evaluation of the projects nominated for the competition is carried out by an independent jury, which includes more than 80 highly professional experts recognized throughout the world.
This is an important event for us, and the award is proof that we approach our business - the construction of villas - with trepidation and professionalism.
Photo of the finished villa
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.
After the construction, you either manage the villa yourself or transfer its management to our management company.
The cost of one villa - 189.000 $
Payments to the investor for 49 years
$996.100
Rent price during 2047-2072
$20.000
*
%
70
occupancy
Rent per day
$130
Payments to the investor for 24 years
$497.700
MC costs
$6.000
Operating costs
$6.500
Revenue per year
$33.200
management company's commission from revenue, tax
%
18
profitability
%
11.0
payback
,1 years
9
Pessimistic
Rent price during 2047-2072
$20.000
Payments to the investor for 24 years
$648.500
%
80
occupancy
Rent per day
$140
Payments to the investor for 49 years
$1.304.100
MC costs
*
$7.400
Operating costs
$6.500
Revenue per year
$40.900
management company's commission from revenue, tax
%
18
profitability
%
14.0
payback
,0 years
7
Realistic
*
Rent price during 2047-2072
$20.000
Payments to the investor for 24 years
$813.700
%
90
occupancy
Rent per day
$150
Payments to the investor for 49 years
$1.641.400
MC costs
$8.900
Operating costs
$6.500
Revenue per year
$49.300
management company's commission from revenue, tax
%
18
profitability
%
18.0
payback
,6 years
5
Optimistic
*Management company
$20.700
Payments to the investor
$27.000
Payments to the investor
$33.900
Payments to the investor
527%
Рrofitability for 49 years
690%
Рrofitability for 49 years
868%
Рrofitability for 49 years
DESIGN PROJECT
OF 1-BEDROOM ONE-STORY VILLA
OF 1-BEDROOM ONE-STORY VILLA
RICE FIELDS
WHAT DOES THE AMOUNT $189.000 OF RICE FIELDS PURCHASE INCLUDE?
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
Land lease for 25 years
(the next 25 years are automatically renewed and paid by the investor at a fixed price in 2046)
TWO DREAMS ROI SCENARIO
For 2-bedrooms 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.
After the construction, you either manage the villa yourself or transfer its management to our management company.
The cost of one villa - 219.000 $
Payments to the investor for 49 years
$1.199.400
Rent price during 2047-2072
$22.000
*
%
70
occupancy
Rent per day
$150
Payments to the investor for 24 years
$598.200
MC costs
$6.900
Operating costs
$6.500
Revenue per year
$38.300
management company's commission from revenue, tax
%
18
profitability
%
11.0
payback
,8 years
8
Pessimistic
Rent price during 2047-2072
$22.000
Payments to the investor for 24 years
$763.500
%
80
occupancy
Rent per day
$160
Payments to the investor for 49 years
$1.536.700
MC costs
*
$8.400
Operating costs
$6.500
Revenue per year
$46.700
management company's commission from revenue, tax
%
18
profitability
%
14.0
payback
,0 years
7
Realistic
*
Rent price during 2047-2072
$22.000
Payments to the investor for 24 years
$943.000
%
90
occupancy
Rent per day
$170
Payments to the investor for 49 years
$1.903.400
MC costs
$8.900
Operating costs
$6.500
Revenue per year
$55.800
management company's commission from revenue, tax
%
18
profitability
%
18.0
payback
,6 years
5
Optimistic
*Management company
$24.900
Payments to the investor
$31.800
Payments to the investor
$39.300
Payments to the investor
548%
Рrofitability for 49 years
702%
Рrofitability for 49 years
869%
Рrofitability for 49 years
DESIGN PROJECT
OF 2-BEDROOM ONE-STORY VILLA
OF 2-BEDROOM ONE-STORY VILLA
TWO DREAMS
WHAT DOES THE AMOUNT $219.000 OF TWO DREAMS PURCHASE INCLUDE?
Villa in the center of Ubud, Sayan
Turnkey renovation (finishing, furniture)
2 bedroom, 3 bathrooms, common area with kitchen
Infinity pool
Separate well
Electricity
Outdoor parking: 1 car parking space and 2 bike spaces
Land lease for 25 years
(the next 25 years are automatically renewed and paid by the investor at a fixed price in 2046)
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.
After the construction, you either manage the villa yourself or transfer its management to our management company.
The cost of one villa - 329.000 $
Payments to the investor for 49 years
$1.882.200
Rent price during 2047-2072
$38.000
*
%
70
occupancy
Rent per day
$230
Payments to the investor for 24 years
$940.500
MC costs
$10.600
Operating costs
$9.000
Revenue per year
$58.800
management company's commission from revenue, tax
%
18
profitability
%
12.0
payback
,4 years
8
Pessimistic
Rent price during 2047-2072
$38.000
Payments to the investor for 24 years
$1.163.200
%
80
occupancy
Rent per day
$240
Payments to the investor for 49 years
$2.336.800
MC costs
*
$12.600
Operating costs
$9.000
Revenue per year
$70.100
management company's commission from revenue, tax
%
18
profitability
%
15.0
payback
,8 years
6
Realistic
*
Rent price during 2047-2072
$38.000
Payments to the investor for 24 years
$1.464.900
%
90
occupancy
Rent per day
$260
Payments to the investor for 49 years
$2.952.800
MC costs
$15.400
Operating costs
$9.000
Revenue per year
$85.400
management company's commission from revenue, tax
%
18
profitability
%
19.0
payback
,4 years
5
Optimistic
*Management company
$39.200
Payments to the investor
$48.500
Payments to the investor
$61.000
Payments to the investor
572%
Рrofitability for 49 years
710%
Рrofitability for 49 years
898%
Рrofitability for 49 years
DESIGN PROJECT
OF 3-BEDROOM ONE-STORY VILLA
OF 3-BEDROOM ONE-STORY VILLA
GREEN FLOW