Villa V Bali is a 20-villa boutique collection in Munggu, Canggu — minutes from the area's beach clubs, cafés, and surf breaks. Choose between 2, 3, or 4-bedroom layouts, each delivered turnkey with a private pool, smart-home integration, and floor-to-ceiling glass framing the tropical landscape. Every villa carries a 25-year leasehold title and is structured for short-let income from day one — projected Year-1 ROI of 15–21% depending on layout, with completion in 2027.
2 Bedrooms
2 Bathrooms
Private Pool
Sunken Living Area
Open-Plan Kitchen
Smart-Home Integration
Financial Projections· 2-Bedroom
Detailed potential ROI analysis based on 349,900 $ 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 | 220 $ | 170 $ | 190 $ | 220 $ | 230 $ | 250 $ | 280 $ | 280 $ | 220 $ | 190 $ | 180 $ | 260 $ |
| Potential 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 $ |
Potential Gross Revenue
Opex
Potential Net Revenue
Curated Palette
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
In partnership with Fifth Avenue Properties
Villa V Bali is a 20-villa boutique collection in Munggu, minutes north of Canggu's beach clubs, cafés, and surf breaks. Yellow Zone — residential designation inside a gated community, co-developed with Fifth Avenue Properties and showcased at villavbali.com. Two-, three-, and four-bedroom layouts, each turnkey with a private pool, smart-home integration, and floor-to-ceiling glass. 25-year hak sewa (leasehold) title. Projected Year-1 ROI of 15–21% depending on layout. Completion Q4 2026.
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 Villa V Bali with you
The residences, layouts, and investment terms. One PDF to share or review offline.
