Property Details
Bedrooms
Toilet
Living space
Year Built
Furnished
2
Pool
true
3
Floors
2
Closed
Land size
90
sq/ft
2022
Vila size
100
sq/ft
Fully Furnished
Purchase Financials
Est. Villa Cost
175000
Years of Lease
22
Property Location
Competition Set
Villa 1
Bali Nook
Bedrooms
2
Average Occupancy
85
Average Day Rate
135
Annual Revenue
41900
Villa 2
The Bird Song
Bedrooms
2
Average Occupancy
86
Average Day Rate
130
Annual Revenue
40800
Villa 3
The Olive
Bedrooms
2
Average Occupancy
86
Average Day Rate
132
Annual Revenue
40800
Villa 4
Family Wonderful Villa
Bedrooms
2
Average Occupancy
84
Average Day Rate
132
Annual Revenue
40500
Villa 5
Bedrooms
Average Occupancy
Average Day Rate
Annual Revenue
Income Financials
Average Day Rate
Revenue (Minus OTA Fee’s)
Year 1 Net Profit
Expected Occupancy
Est. Operational Cost
Years to Return Investment
Est. Maintenance Cost
Expected Annual Revenue
Average ROI
Est. Lease Net Profit
125
32575
23500
84
3000
7
2000
38325
25
812000