+(382) 69-210-392
ID: 1.6149

Smart villas in a complex, Bali

Location
Bali
Area
62m2
Number of bedrooms
2
meters to the sea
600
Updated on
19.01.2024
Swimming pool
Yes
Management company services
Yes
Price
102 000 €
Price per sq.m.
1645 €

The total area of the complex is 1900 square meters, which includes an apartment building with 12 rooms located on two floors, as well as 24 two-bedroom smart villas of 62 square meters each. each. A developed internal infrastructure is provided. Swimming pool, recreation areas, in the neighboring apartment building there is a training room, sauna, hammam, reception, security service and video surveillance system, parking for cars and motorbikes. The property is rented ready-made “turnkey”, i.e. includes furniture, appliances, plumbing, engineering systems.

LIQUIDITY FACTORS

Location

PERERENAN beach 12 minutes, SESEH 20 minutes, CEMAGI 25 minutes - on foot.

The Pererenan area is a new hub for expats and tourists. It is distinguished by new infrastructure, premium real estate, moderate traffic, an abundance of tourist attractions, and green areas.

The plot of land on which the villas will be built is surrounded by new buildings and rice fields. By agreement with the land owner, these plots cannot be developed in the next 8 years.

External infrastructure

Within a radius of one kilometer from the complex there are new premium restaurants in the Pererenan area, the Jungle Padel sports club, gyms, spas, and the Pepito supermarket is a 6-minute drive from the complex.

Transport accessibility

Transport accessibility allowing quick access to all main areas of Bali: Airport 65 minutes / Ubud 70 minutes / Seminyak 40 minutes / Canggu 10 minutes.

Lease terms (LeaseHold)

The contract with the land owner was signed for 30 years. There is a guaranteed extension of the lease term after the first five years of ownership.

Construction time:

start 02/01/2024 - end 12/30/2024

Copying and reprinting of materials is possible if there is a link to the original source, namely our website tradegoria.me

FIRST STAGE OF SALES. MAXIMUM INVESTOR PROFIT.

Includes all taxes.

#

Property type

S sq.m.

Price per sq.m.

Price

1

SWOI GARDENS 2 bedroom villa

62

$1,774

$110,000 *

*price of $110,000 applies to making a down payment of 70%

if you make a down payment of 60%, the price will be $120,000

if you make a down payment of 50%, the price will be $130,000

EXIT 1. RENTAL BUSINESS

Indicator

Apartment

Pererenan

Average daily rental rate in $

120

Occupancy, %

75

Gross income, $

32 850

Utility payments 12%

3,942

Management commission 20%

6,570

Airbnb/booking.com aggregator commission 13%

4 270

Net profit

18,067

ROI/return on investment

16.42%

6 years

 

EXIT 2. RESELL

Indicator

Apartment

Pererenan

Cost of the finished object

180,000

Mandatory land tax

2,000

Amount invested

110,000

Net profit

59,000

Airbnb/booking.com aggregator commission 13%

4 270

Net profit

18,067

ROI

53.63%

 

STRATEGY: 5 years of rental business, then sale of the asset.

Rent for the first 5 years

Net profit in the first year - $18,000
Second year + 3% (minimum for inflation) = $18,500 Third year + 3% = $19,100; Fourth year +3% = $19,700; Fifth year + 3% = $20,300
TOTAL on rent for 5 years you will earn: $95,600

Sale after 5 years

Today sq.m. The finished property is valued on the market at a minimum of 3000 USD. With a minimum price growth rate of 3% per year, in five years sq.m. will cost $3,500. The value of the asset will be at least $217,000.
You will need to pay a 5% brokerage commission for finding a buyer, as well as a flat land tax of $2000. Thus, your net profit will be: 217,000 - 110,000 - 10,850 - 2,000 = $94,150

The total net profit for 5 years will be:

Rent + resale = 95,600 + 94,150 = $189,750 or 34.5% annual net income.

INTERACTION

Payment plan:

Booking deposit $2,000 / signing of letter of intent / due diligence period (up to 15 days)

First payment 5 days after signing the contracts - 70% minus $2000 deposit

Subsequent payments according to an agreed schedule taking into account your wishes, for example 3 payments of 10% every three months.

Copying and reprinting of materials is possible if there is a link to the original source, namely our website tradegoria.me
We use cookie for best results
Ok