Munggu, Bali
Villa V Bali
View as
Starting From$0
Annual ROI (Est.)15-21%
Payback Period5-7 Years
Villa V Bali is a 20-villa boutique collection in Munggu, Canggu — co-developed by Royal Bali Group and Fifth Avenue Properties. Choose between 2, 3, or 4-bedroom layouts, each with a private pool and 25-year hak sewa (leasehold) title. Explore the live collection at villavbali.com.
2 Bedrooms
2 Bathrooms
Private Pool
Sunken Living Area
Open-Plan Kitchen
Smart-Home Integration
2–4Bedrooms
2–4Bathrooms
180–238 m²Build Size
15-21%ROI
Financial Projections· 2-Bedroom
Detailed ROI analysis based on 349,900 $ 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 | 220 $ | 170 $ | 190 $ | 220 $ | 230 $ | 250 $ | 280 $ | 280 $ | 220 $ | 190 $ | 180 $ | 260 $ |
| Rev. Per month | 5,500 $ | 3,060 $ | 4,180 $ | 5,280 $ | 5,980 $ | 6,500 $ | 8,120 $ | 8,120 $ | 5,280 $ | 4,560 $ | 3,780 $ | 7,280 $ |
| OPEX per month | 1,100 $ | 612 $ | 836 $ | 1,056 $ | 1,196 $ | 1,300 $ | 1,624 $ | 1,624 $ | 1,056 $ | 912 $ | 756 $ | 1,456 $ |
Gross Revenue
Annual Inflation2.00%
Occupancy (%)81%
Number of days occupied296 days
Price per night200,00 $
Average price per night (including season high and low)228.51 $
First Year Potential Rent Rev.67,640 $
Opex
CategoryPercentageValue
Management & Operation10,0%6,764 $
Utilities & Operations-0 $
Staff & Maintenance-0 $
Income Taxes (PPh Final)10,0%6,764 $
Insurance & Contingency0,0%0 $
Total Opex13,528 $
Net Revenue
First Year Potential Rent Rev.67,640 $
First year Pot. Operation cost13,528 $
Net Potential rental revenue54,112 $
Yearly Potential ROI15.46%
Loading View...
Master Bedroom
Curated Palette
01 / 04
Walls
Special Effects Paint — Cement Wash, Light Grey (ex. Gamma Paint)
Ceiling
9mm Gypsum Board (ex. Aplus), finished with Nippon Cloud Formation NP N 1971 P
Flooring
Granite Tile 60×60cm Matt, Roman dDubai Gris (GT605114R)
Wood Accents
WPC Panel, code GW07 Coklat
Features and Inclusions
- 20-villa boutique collection
- Co-developed with Fifth Avenue Properties
- 2 / 3 / 4-bedroom layouts
- Private pool & sun deck per villa
- 25-year hak sewa (leasehold) title
- Smart-home integration
- Open-plan interiors with floor-to-ceiling glass
- Indoor-outdoor flow
- Yellow Zone — residential designation
- 10–21% projected Year-1 ROI
