275.000$
Villas left 2/2
Pandawa Complex
Description
Description
LEASEHOLD: 30 years
Availability: 3rd quarter of 2024
This small, neat villa is a cozy space where subtle style meets functionality. In every detail, exquisite luxury shines through, creating an atmosphere of peaceful elegance.
Location of the villa complex:
Bukit Pandawa
Infrastructure
- Walking distance to Pandawa Beach (10 min by transport)
- Roosterfish Beach Club is a 5-minute drive from the villa
- Local market is a 6-minute drive from the villa
- Nusa Dua new road is 12 minutes away
About the villa complex
Land area: 28 ares
Living space (including restaurants and spa): 2,680 м2
On-site facilities include:
- Spa center
- Cafe
- Guarded parking
- 24/7 video surveillance and security
- Shuttle to the beach (daily according to schedule)
Villa features
Land area: 124.5 m2
Total area of the villa: 188.4 m2
Total area of the villa: 188.4 m2
- 2 bedrooms
- 3 toilets
- Living room with ocean view
- Outdoor roof terrace with 2 sunbeds, swimming pool and ocean view
- Fully furnished villa
- Dining area
- Laundry room
Projected ROI
Price at construction stage
275.000$
After completion of construction
357.000$
Day-to-day Management
20%
Monthly management
10%
ForecastCost per dayOccupancyMonthly incomeAnnual incomeROI
Realistic250$70%3.284$39.408$14.3%
Optimistic 270$80%4.090$49.090$17.9%
Pessimistic220$60%2.437$29.253$10,6%
Price at construction stage
275.000$
After completion of construction
357.000$
Day-to-day Management
20%
Monthly management
10%
ForecastRealisticCost per day250$Occupancy70%Monthly income3.284$Annual income39.408$ROI14.3%
ForecastOptimisticCost per day 270$Occupancy80%Monthly income4.090$Annual income49.090$ROI17.9%
ForecastПессимистичноCost per day220$Occupancy60%Monthly income2.437$Annual income29.253$ROI10,6%
Login to account
Для того, чтобы все что вы сохранили, не исчезло
STEP 01
Choose a villa in the catalog.
STEP 02
Click the “Contact Manager” button and wait for feedback.
STEP 03
Our manager will answer all your questions and book the villa.
STEP 04
Making a deposit and checking documents online.
STEP 05
Checking clean title to the land and signing the contract with an independent notary. At this point, you are already becoming a tenant of the land plot for 30 years (with the possibility of extension).
STEP 06
Making the first payment of 30% of the cost of the villa + the cost of the land.
STEP 07
The schedule of subsequent payments is linked to the progress of construction. The site supervisor posts a daily report to the investors’ WhatsApp group.
STEP 08
We publish a detailed PDF progress report every two weeks.
STEP 09
Finishing and handing over the keys to the owner. The villa is fully ready for living according to the design project.
Leave your details
To get access to this exclusive villa, please contact our manager
Go back
Projected ROI
Villa /
Price at construction stage
275.000$
After completion of construction
357.000$
Day-to-day Management
20%
Monthly management
10%
ForecastCost per dayOccupancyMonthly incomeAnnual incomeROI
Realistic250$70%3.284$39.408$14.3%
Optimistic 270$80%4.090$49.090$17.9%
Pessimistic220$60%2.437$29.253$10,6%
Price at construction stage
348.000$
After completion of construction
452.000$
Day-to-day Management
20%
Monthly management
10%
ForecastCost per dayOccupancyMonthly incomeAnnual incomeROI
Realistic320$70%4.168$50.019$14.4%
Optimistic350$80%5.270$63.244$18.2%
Pessimistic300$60%3.302$39.628$11,4%
Price at construction stage
545.000$
After completion of construction
817.000$
Day-to-day Management
20%
Monthly management
10%
ForecastCost per dayOccupancyMonthly incomeAnnual incomeROI
Realistic500$70%6.488$77.856$14.3%
Optimistic700$80%10.620$127.449$23.4%
Pessimistic450$60%4.913$58.963$10,8%
Price at construction stage
518.000$
After completion of construction
725.000$
Day-to-day Management
20%
Monthly management
10%
ForecastCost per dayOccupancyMonthly incomeAnnual incomeROI
Realistic420$70%5.465$65.591$12.7%
Optimistic450$80%6.764$81.177$15.7%
Pessimistic400$60%4.403$52.838$10.2%
Price at construction stage
750.000$
After completion of construction
1.125.000$
Day-to-day Management
20%
Monthly management
10%
ForecastCost per dayOccupancyMonthly incomeAnnual incomeROI
Realistic700$70%9.243$110.918$14.8%
Optimistic1000$80%15.344$184.128$24.6%
Pessimistic600$60%6.684$80.217$10.7%
Price at construction stage
$125.000
After completion of construction
$141.000
Day-to-day Management
20%
Monthly management
10%
ForecastCost per dayOccupancyMonthly incomeAnnual incomeROI
Realistic
Optimistic
Pessimistic
Price at construction stage
275.000$
After completion of construction
357.000$
Day-to-day Management
20%
Monthly management
10%
ForecastRealisticCost per day250$Occupancy70%Monthly income3.284$Annual income39.408$ROI14.3%
ForecastOptimisticCost per day 270$Occupancy80%Monthly income4.090$Annual income49.090$ROI17.9%
ForecastПессимистичноCost per day220$Occupancy60%Monthly income2.437$Annual income29.253$ROI10,6%
Price at construction stage
348.000$
After completion of construction
452.000$
Day-to-day Management
20%
Monthly management
10%
ForecastRealisticCost per day320$Occupancy70%Monthly income4.168$Annual income50.019$ROI14.4%
ForecastOptimisticCost per day350$Occupancy80%Monthly income5.270$Annual income63.244$ROI18.2%
ForecastПессимистичноCost per day300$Occupancy60%Monthly income3.302$Annual income39.628$ROI11,4%
Price at construction stage
545.000$
After completion of construction
817.000$
Day-to-day Management
20%
Monthly management
10%
ForecastRealisticCost per day500$Occupancy70%Monthly income6.488$Annual income77.856$ROI14.3%
ForecastOptimisticCost per day700$Occupancy80%Monthly income10.620$Annual income127.449$ROI23.4%
ForecastПессимистичноCost per day450$Occupancy60%Monthly income4.913$Annual income58.963$ROI10,8%
Price at construction stage
518.000$
After completion of construction
725.000$
Day-to-day Management
20%
Monthly management
10%
ForecastRealisticCost per day420$Occupancy70%Monthly income5.465$Annual income65.591$ROI12.7%
ForecastOptimisticCost per day450$Occupancy80%Monthly income6.764$Annual income81.177$ROI15.7%
ForecastПессимистичноCost per day400$Occupancy60%Monthly income4.403$Annual income52.838$ROI10.2%
Price at construction stage
750.000$
After completion of construction
1.125.000$
Day-to-day Management
20%
Monthly management
10%
ForecastRealisticCost per day700$Occupancy70%Monthly income9.243$Annual income110.918$ROI14.8%
ForecastOptimisticCost per day1000$Occupancy80%Monthly income15.344$Annual income184.128$ROI24.6%
ForecastПессимистичноCost per day600$Occupancy60%Monthly income6.684$Annual income80.217$ROI10.7%
Price at construction stage
$125.000
After completion of construction
$141.000
Day-to-day Management
20%
Monthly management
10%
ForecastRealisticCost per dayOccupancyMonthly incomeAnnual incomeROI
ForecastOptimisticCost per dayOccupancyMonthly incomeAnnual incomeROI
ForecastПессимистичноCost per dayOccupancyMonthly incomeAnnual incomeROI