Seseh, Bali
Azurea
Starting From$0
Annual ROI (Est.)15-20%
Payback Period5-7 Years
Nestled along Bali's emerging northern coast, Azurea rises from the fertile ground of Munggu — a serene residential village minutes from Canggu's cosmopolitan energy. Yellow Zone designation permits exclusive private villa development within a gated community.
3 Bedrooms
3 Bathrooms
Open-plan interiors with floor-to-ceiling glass
Private pool and sun deck
Indoor elegance with outdoor flow
Private Rooftop
0 m²Build Size
0 ft²Land Size
PrivatePool
15-20%ROI
Financial Projections
Detailed ROI analysis based on 400,000 $ investment price.
Monthly Revenue Projection
| Month | January | February | March | April | May | June | July | August | September | October | November | December |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of days | 31 days | 28 days | 31 days | 30 days | 31 days | 30 days | 31 days | 31 days | 30 days | 31 days | 30 days | 31 days |
| Occupancy (%) | 80.00% | 65.00% | 70.00% | 80.00% | 82.50% | 87.50% | 92.50% | 92.50% | 80.00% | 77.50% | 70.00% | 90.00% |
| Number of occupied days | 25 days | 18 days | 22 days | 24 days | 26 days | 26 days | 29 days | 29 days | 24 days | 24 days | 21 days | 28 days |
| Season +/- | 10.00% | -15.00% | -5.00% | 10.00% | 15.00% | 25.00% | 40.00% | 40.00% | 10.00% | -5.00% | -10.00% | 30.00% |
| $/days | 242 $ | 187 $ | 209 $ | 242 $ | 253 $ | 275 $ | 308 $ | 308 $ | 242 $ | 209 $ | 198 $ | 286 $ |
| Rev. Per month | 6,050 $ | 3,366 $ | 4,598 $ | 5,808 $ | 6,578 $ | 7,150 $ | 8,932 $ | 8,932 $ | 5,808 $ | 5,016 $ | 4,158 $ | 8,008 $ |
| OPEX per month | 1,210 $ | 673 $ | 920 $ | 1,162 $ | 1,316 $ | 1,430 $ | 1,786 $ | 1,786 $ | 1,162 $ | 1,003 $ | 832 $ | 1,602 $ |
Gross Revenue
Annual Inflation2.00%
Occupancy (%)81%
Number of days occupied296 days
Price per night220,00 $
Average price per night (including season high and low)251.36 $
First Year Potential Rent Rev.74,404 $
Opex
CategoryPercentageValue
Management & Operation10,0%7,440 $
Utilities & Operations-0 $
Staff & Maintenance-0 $
Income Taxes (PPh Final)10,0%7,440 $
Insurance & Contingency0,0%0 $
Total Opex14,881 $
Net Revenue
First Year Potential Rent Rev.74,404 $
First year Pot. Operation cost14,881 $
Net Potential rental revenue59,523 $
Yearly Potential ROI14.88%
Loading View...
Features and Inclusions
- Fully furnished interiors
- Premium kitchen appliances
- Private swimming pool
- Landscaped tropical gardens
- High-speed fiber internet
- Dedicated parking space
- En-suite bathrooms
- Walk-in wardrobes
- Bike Rental Services
- Sustainable materials
- 10-year warranty
- Rental management option
- On Site Laundry Services
- Ice Bath
- Private Rooftop
