Villa Kala

Buduk, Canggu

Construction Cost: 160,000 USD

Land Lease Cost: 40,000 USD

Average Rate per Night: 300$*

Market Price: 400,000 USD*

*Market quotes by Kibarer Property

Located in Canggu, Villa Kala is in a private and secure residence of 2 villas. The property is on a plot of 350 m² and an interior surface of 210 m². There are 3 bedrooms, 3.5 bathrooms, living room, fitted kitchen and not overlooked.

Large outdoor Bali style bath and shower, storage room and laundry room – Outdoor deck in front of the swimming pool and 3 bedrooms with separate access. Villa has direct asphalt road access.

The villa is located a short drive from the beach with easy access to Canggu Beach, Batu Bolong Beach and Berawa Beach.

Average ROI for such villa is 20%-25% per annum.

195

Area in m²

350

Land in m²

3

Bedrooms

3,5

Bathrooms

2021 Sept

Finished Date

38 Years

Leasehold Period

Spaces

✓ Swimming pool ✓ Deck ✓ Garden ✓ Kitchen full equipped

View

✓ Swimming pool ✓ Rice Fields

Buy This Villa

Build This Villa

Villa In Real Life

Tour This Villa

Villa Location

Bali Villa Construction Cost

Total Villa Costs:	160,000$
Foundation & Structure	63,000$
Finishings & Glass	38,000$
Electrical, Plumbing & Lights	26,000$
Landscaping	3,000$
Private Pool	14,000$
Boarder Wall	6,000$
Pool Deck	6,000$
Permits & Documentations	4,000$
Premium Land Cost (3.5 are) For 25 years	40,0000$
Furniture	20,000$
Total Investment:	220,000$

Bali Villa Return Of Investment

Year to Breakeven	4.1	3.1	2.5
Occupancy Rate	60% (Low)	75% (Mid)	90% (High)
Nightly Rate	$300	$300	$300
Monthly Revenue	$6,300	$7,875	$9,450
Monthly Expenses	$1000	$1000	$1000
Monthly Profits	$5,300	$6,875	$8,450
Annual Profits	$63,600	$82,500	$101,400
Annual ROI	32%	42%	51%

Collaboration

Want to build a villa together? Let’s talk.

We’re always open for new ideas and opportunities. Do not hesitate to contact us. See you in Bali soon..