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) *
WITH $2.800 - $5.200 INCOME PER MONTH, PAYBACK 5,5 - 8,5 YEARS
(11,6 % - 17,8 % ANNUAL) *
* based on the financial model
THE ESSENCE OF THE PROJECT
Bali Investments Company builds designer villas with beautiful views in Bali and rents them out for short-term leases to generate returns for investors
Rice Fields
Green Flow
Villa names:
Overview of the villa and the village Bali Investments
Built the first villa in 9 months and immediately rented it out!
Price increase at the time of construction (within 12 months):
87.000$
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
1,2 ares
199.000$
120 sq.m.
3 - 6 years
60.000$
Two Dreams
Price for one villa:
Price for one villa:
Area of the building with the pool:
Payback:
Price increase at the time of construction (within 12 months):
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 - 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
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
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 - 199.000 $
Profit per year
$28.536
Annual capitalization
$9.950
*
%
60
occupancy
Rent per day
$145
Capitalization of the finished villa
$49.750
MC costs
$6.669
Operating costs
$6.500
Revenue per year
$31.755
management company's commission from revenue, tax
%
21
profitability
%
11.6
payback
,2 years
5
Pessimistic
Annual capitalization
$14.925
Capitalization of the finished villa
$59.700
%
75
occupancy
Rent per day
$145
Profit per year
$38.195
MC costs
*
$9.923
Operating costs
$6.500
Revenue per year
$39.694
management company's commission from revenue, tax
%
25
profitability
%
14.2
payback
,6 years
3
Realistic
*
Annual capitalization
$19.900
Capitalization of the finished villa
$69.650
%
90
occupancy
Rent per day
$145
Profit per year
$47.695
MC costs
$13.337
Operating costs
$6.500
Revenue per year
$47.633
management company's commission from revenue, tax
%
28
profitability
%
16.6
payback
,7 years
2
Optimistic
*Management company
$18.586
Payments to the investor
$23.270
Payments to the investor
$27.795
Payments to the investor
DESIGN PROJECT
OF 2-BEDROOM ONE-STORY VILLA
OF 2-BEDROOM ONE-STORY VILLA
TWO DREAMS
WHAT DOES THE AMOUNT $199.000 OF TWO DREAMS PURCHASE INCLUDE?
Land lease for 25 years
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
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 $
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
OF 3-BEDROOM ONE-STORY VILLA
GREEN FLOW
WHAT DOES THE AMOUNT $329.000 OF GREEN FLOW PURCHASE INCLUDE?
Land lease for 25 years