Villa Sri

Modern Balinese Pavilion House

1 Bedroom From: 202,000 USD
2 Bedroom From: 250,000 USD

Order Now

95-125m²

Living Space

1-2

Bedrooms

1-1,5

Baths

260-350m²

Min. Land Required

6x4m

Pool

9-10 months.

Build Time

✓ Minimalistic Eco Style ✓ Open Concept Layout ✓ Big Swimming Pool ✓ Sun Deck ✓ Private Parking

This modern jungle villa Bali is inspired by a mid-century glass pavilion house design and has a raw and minimalistic feel to it. Villas open design bring the outdoor lush greenery inside and both with natural river rock perimeter walls bring a strong tropical vibe to the property. Villas base is made from an exposed concrete structure and glass which blurs the connection between outside and inside area. The exposed concrete structural frame is used to expose villas monolithic qualities and its robustness. Villas glass doors always provide a direct access to the sun deck and its huge pool. Villa is available in 1 bedroom and 2 bedroom configuration. Villa is being offered fully customizable, so you can choose your own finishing’s and decorations. Only the structure and layout are not to be changed of our base structure. This luxury jungle villa will surely get you into the island living vibe.

Layout Plans

You can choose between 1 bedroom and 2 bedroom configuration. Please note that there is minimum requirement for land size for the villas. For a 1 bedroom configuration at least 260m² plot of land and for a 2 bedroom configuration at least 350m² plot of land is needed. If you need to build on a bigger size plot addition cost will apply for perimeter wall construction only.

Buy Plans Only

1 Bedroom

2 Bedroom

1 Bedroom Villa

1 BD Villa Tour

2 Bedroom Villa

2 BD Villa Tour

1 Bedroom Villa Construction Cost

Total Villa Costs:	$130,000.00
Soil Work & Preperations	$5,500.00
Concrete Work	$48,900.00
Finishing floor, wall & ceiling work	$10,400.00
Door, windows, glass & decorative	$20,500.00
Mechanical, electrical & plumbing	$20,200.00
Ourdoor ( Fence wall, Gate, etc )	$10,500.00
Pool & Deck	$20,000.00
Premium Land Cost (2.5 are) For 25 years	$45,000.00
Furniture & Appliances	$18,000.00
Total Investment:	203,000.00

*Price does not include: Permit PBG/SLF & Tax, Landscaping, Community Donations, PLN Connection Fee.

2 Bedroom Villa Construction Cost

Total Villa Costs:	$156,000.00
Soil Work & Preperations	$6,500.00
Concrete Work	$63,900.00
Finishing floor, wall & ceiling work	$20,400.00
Door, windows, glass & decorative	$29,500.00
Mechanical, electrical & plumbing	$26,200.00
Ourdoor ( Fence wall, Gate, etc )	$10,500.00
Pool & Deck	$28,000.00
Premium Land Cost (2.5 are) For 25 years	$45,000.00
Furniture & Appliances	$21,000.00
Total Investment:	$250,000.00

*Price does not include: Permit PBG/SLF & Tax, Landscaping, Community Donations, PLN Connection Fee.

1 Bedroom Villa Return Of Investment

Year to Breakeven	7.4	5.6	3.9
Occupancy Rate	60% (Low)	75% (Mid)	100% (High)
Monthly Rate	$3,700.00	$3,700.00	$3,700.00
Monthly Revenue	$2,220.00	$2,775.00	$3,700.00
Monthly Expenses	$555.00	$555.00	$555.00
Monthly Profits	$1,665.00	$2,220.00	$2,775.00
Annual Profits	$19,980.00	$26,640.00	$33,300.00
Annual ROI	13.50%	18.00%	25.50%

*Estimation or for long term rentals. If renting daily can expect about 15-20% higher numbers.

** Expenses include full villa management service which is 15% of the rental revenue.

2 Bedroom Villa Return Of Investment

Year to Breakeven	7.2	5.4	3.8
Occupancy Rate	60% (Low)	75% (Mid)	100% (High)
Monthly Rate	$4,700.00	$4,700.00	$4,700.00
Monthly Revenue	$2,820.00	$3,525.00	$4,700.00
Monthly Expenses	$705.00	$705.00	$705.00
Monthly Profits	$2,115.00	$2,820.00	$3,525.00
Annual Profits	$25,380.00	$33,840.00	$47,940.00
Annual ROI	13.79%	18.39%	26.05%

*Estimation or for long term rentals. If renting daily can expect about 15-20% higher numbers.

** Expenses include full villa management service which is 15% of the rental revenue.

Need To Buy Land In Bali?

We have our in-house land acquisition team that work with local brokers, landlords and agencies throughout Bali to be able to provide most unique and only reasonably priced properties available for lease and sale. All acquisitions are made through notaries and their escrow process to provide most transparent and save method for our clients to acquire property in Bali.

Learn More

View Our Land For Sale

View More Villa Designs

Check out all of our selection of unique and breathtaking pre-designed villas at a set price to choose from. Our architects designed these villas with quality and environment in mind. Each villa can be customized with your unique requirements. Choosing our pre-designed villas will save you time and costs on your project. Usually most architectural firms charge 5%-20% of the project cost for architectural work, by choosing our pre-designed villas you can expect to save that amount.

View More Designs

Collaboration

Have you own design? Let’s talk.

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