Get In Touch
info@balivestor.com
Ph: +62 813-3705-6318
concrete villa bali
concrete villa bali

Villa Sambu

Modern Concrete Panoramic Villa

4 Bedroom From: 328,000 USD

270-280m²

Living Space

4

Bedrooms

5

Baths

500m²

Min. Land Required

12x5m

Pool

12-14 months.

Build Time

✓ Exposed Concrete Style   ✓ Closed Concept Layout  ✓ Huge Swimming Pool   ✓ Outdoor Area    ✓ Private Parking

This spectacular villa is characterised by a sensation of luxury and freedom. When you walk around the villa you can always take advantage of the magnificent panoramic views. Oversized infinity pool with the outside panoramic landscape can bring ultimate feel of tranquility its occupant. Villa focuses on open-style living with a touch of ultra luxury and comfort. Open plan provide plenty of fresh air and light. This modern villa concept purpose is to blend into beautiful surroundings and create unforgettable moments. Floor to ceiling windows helps to integrate the villa into the surrounding nature.

Layout Plans

Villa is 4 bedrooms, if required one room can be turned into an office space. Please note that there is minimum requirement for land size for the villas. For a 4 bedroom configuration at least 500-600m² plot of land is needed. If you need to build on a bigger size plot addition cost will apply for perimeter wall construction only.

1 Floor

coming

2 Floor

coming

4 Bedroom Villa Construction Cost

Soil Work & Preperations
$9,500.00
Concrete Work
$95,400.00
Finishing floor, wall & ceiling work
$27,400.00
Door, windows, glass & decorative
$38,500.00
Mechanical, electrical & plumbing
$28,200.00
Ourdoor ( Fence wall, Gate, etc )
$18,500.00
Pool & Deck
$20,500.00
Total Villa Costs:
$238,000.00
Premium Land Cost (5 are) For 25 years
$60,000.00
Furniture & Appliances
$30,000.00
Total Investment:
$328,000.00

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

4 Bedroom Villa Return Of Investment

 Occupancy Rate
60% (Low)
75% (Mid)
100% (High)
 Monthly Rate
$8,200.00
$8,200.00
$8,200.00
 Monthly Revenue
$4,920.00
$6,150.00
$8,200.00
 Monthly Expenses
$1,230.00
$1,230.00
$1,230.00
 Monthly Profits
$3,690.00
$4,920.00
$6,970.00
 Annual Profits
$44,280.00
$59,040.00
$73,800.00
 Annual ROI
13.50%
18.00%
25.50%
 Year to Breakeven
7.4
5.6
3.9

*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.

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.

Investing in Bali
ultra luxury bali villa
Investing in Bali
Investing in Bali
bali luxury villa design

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..

error: Content is protected !!