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
| 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
Payment Plan
| Commitment Fee | $ 1,500 |
| Deposit | $ 149,250 |
| 1 month before construction end | $ 90,450 |
| 1 month before furnishing | $ 60,300 |
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
The best investment start by conviction and we will provide you with sharp conviction
© 2024 Balivestment, powered by Kokois.org