Cornerstone Villa

3 Bedroom Villa

5 Unit Left

Villa Price $ 301,500
Expected income in 30 years* $ 1,872,000 *Based on normal occupancy (80%)

Villa Location

Riverside View

Cliff View

Rice Terrace View

Popular location

Surrounded by Cafe & Resto

Access to waterfall day clubs

10 mins to Kemenuh Butterfly Park

15 mins to Bali Zoo

20 mins to Central Ubud

Gallery



Villa Area

Nestled beside a serene river and perched on the edge of a breathtaking cliff, Cornerstone Villa offers an exquisite blend of natural beauty and luxurious living. Overlooking the stunning terraced rice fields, this villa provides a tranquil escape, only 20 minutes away from the vibrant heart of Ubud. Surrounded by a plethora of tourist attractions, this prime location ensures an immersive Balinese experience right at your doorstep.

This exclusive development consists of only six unique units, making it a rare and highly sought-after investment opportunity. Designed and constructed by the renowned Andre Kokois, a visionary in the field of high-occupancy hotels and resorts, each villa embodies a perfect fusion of creative brilliance and practical expertise.

Whether you seek a serene retreat or a lucrative investment, Cornerstone Villa promises unparalleled value. Experience the epitome of luxury living in Bali's most captivating setting.

Cost & Return Investment

Investment Cost
Costruction Cost $ 195,000
Land Cost $ 87,000
Architectureal Design** $ 20,000 FREE
Furnish $ 19,500
Total Investment Cost* $ 301,500

*Calculations exclude taxes, and exchange rates IDR/USD may fluctuate. Building permints & boundary walls not included

**FREE design for construction with Balivestment

Return on Investment

Occupancy 70% 80% 90%
Rate / Night (USD) $ 250 $ 250 $ 250
Monthly Revenue $ 5,250 $ 6,000 $ 6,750
Monthly Expenses* $ 800 $ 800 $ 800
Monthly Profit $ 4,450 $ 5,200 $ 5,950
Annual Profit $ 53,400 $ 62,400 $ 71,400
Annual ROI 17.71% 20.7% 23.68%
Breakeven 5.6 Years 4.8 Years 4.2 Years

Calaculations does not include tax and management fees.

*Staff, Electricity, Water & Internet bills included

Project Timeline

Development Overview
October 2024
Construction Start
October 2025
Construction Finished
November ~ December 2025
Finishing, furnishing and installing all appliances in the villa
Investment Timeline
Step 1
Secure the villa with commitment fee $ 1,500 USD
Step 2
Down payment of the villa 50% of the fee, 1 month before the construction start.
Step 3
30% of the payment, 1 month before the construction finished.
Step 4
Payment of purchase for the remaining 20% 1 month before furnishing and installing all appliances in the Villa.webp
Step 5
Enjoy your investment returning to your pocket.

Payment Plan

Payment
Commitment Fee $ 1,500
Deposit $ 149,250
1 month before construction end $ 90,450
1 month before furnishing $ 60,300
Ownership

Freehold Land FOREVER

Or

Leasehold for 30 years

+ 30 years extension at market rate

Benefits & Features

  • Rare Design Villa
  • Fully Furnished
  • Free Linen and Bed Sheets
  • Rare Location
  • 1 Private Pool
  • Free Electrical & kitchen with appliances
  • Private Parking
  • Free Starlink Device
Villa Design
Denah Balivestment
icon-building
168 m2 building
icon-land
300 m2 land area
Enjoy your investment in unique property.
Need Consultation? Chat with Us
Logo Balivestment

The best investment start by conviction and we will provide you with sharp conviction

CONTACT US

© 2024 Balivestment, powered by Kokois.org