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 | 395,000 |
Average Nightly Rate | 600 | 395 |
Occupancy Rate | 80% (24 nights/month) | 80% (24 nights/month) |
Monthly Income | 14,600 | 9,610 |
Monthly Operational Costs | 1,440 | 943 |
Management Fee (15%) | Included in net return | Included in net return |
Net Monthly Return | 10,970 | 7,220 |
Yearly Net Income | 131,640 | 86,640 |
ROI (Annual) | 22.6% | 22.6% |
Leasehold | 23 years | 23 Years |