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) | 650,000 | 426,000 |
Average Nightly Rate | 600 | 395 |
Occupancy Rate | 80% (24 nights/month) | 80% (24 nights/month) |
Monthly Income | 16,800 | 11,072 |
Monthly Operational Costs | 1,440 | 949 |
Management Fee (15%) | Included in net return | Included in net return |
Net Monthly Return | 12,840 | 8,462 |
Yearly Net Income | 154,080 | 101,542 |
ROI (Annual) | 18.32% | 18.32% |
Leasehold | 25 Years | 25 Years |