Beach | Distance | Highlights |
Thomas Beach | 3 min | Hidden, peaceful, perfect for swimming |
Padang Padang | 5 min | Legendary surf, iconic sunsets |
Uluwatu Beach | 7 min | Cliffs, caves, waves & views |
Bingin Beach | 10 min | Laid-back vibe, surf, and cool cafés |
Details | AUD | USD |
Purchase Price (Per Villa) | 600,000 | 404,000 |
Average Nightly Rate | 400 | 270 |
Occupancy Rate | 80% (24 nights/month) | 80% (24 nights/month) |
Monthly Income | 9,600 | 6,400 |
Monthly Operational Costs | 1,440 | 970 |
Management Fee (15%) | Included in net return | Included in net return |
Net Monthly Return | 8,160 | 5,500 |
Yearly Net Income | 97,920 | 65,500 |
ROI (Annual) | 16.32% | 16.32% |
Leasehold | 25 Years | 25 Years |