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
Financial Projections· 3-Bedroom
Detailed potential ROI analysis based on 400,000 $ investment price.
Potential 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 |
| Potential 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 $ |
| Potential 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 $ |
Potential Gross Revenue
Opex
Potential Net Revenue
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
Financial scenario disclaimer.
The financial projections, potential return on investment (ROI), payback periods, rental income estimates, occupancy rates, and operational expense assumptions presented on this page are estimates based on specific assumptions and market conditions at the time of publication. They are not guarantees or promises of actual returns.
Take Azurea with you
The residences, layouts, and investment terms. One PDF to share or review offline.
