Development / Tukad Huts / 1 Bedroom
TUKAD HUTS
Villa Size
1 Bedroom
Villa Price
$235,000
ROI
19%
RETURN ON INVESTMENT
| Occupancy | 75% (Low) | 85% (Mid) | 95% (High) |
|---|---|---|---|
Nightly Rate | $150 (USD) | $150 (USD) | $150 (USD) |
Monthly Revenue | $3,420 | $3,870 | $4,330 |
Monthly Expenses* | $650 | $650 | $650 |
Monthly Profits | $2,770 | $3,220 | $3,680 |
Annual Profits | $33,240 | $38,640 | $44,160 |
Annual ROI | 14% | 16% | 19% |
Years to Breakeven | 7.1 years | 6.1 years | 5.3 years |
Estimated passive income in 30 years
$1,324,800
Calculations do not include any applicable taxes.
*Staff, electricity & internet and management fee.
Features & Inclusions
- Modern tropical design
- Optional furnished
- Semi outdoor bathrooms
- Kitchen with appliances
- Sunken sofa
- 30 years land lease + 30 year extension
- Private parking
- Rooftop bar
- Optional villa management
Secure your Villa With a $1,000 Deposit
The Location
- Vibrant rice fields
- Trendy cafes
- Delicious restaurants
- Popular & trendy location
- 7 minutes to Petitenget Beach
- 10 Minutes to Seminyak & Canggu
About ARCHITECTURAL DESIGN
Solas Uluwatu is designed to ensure each villa is a private oasis. This two-story villa boasts a tropical Mediterranean style with a boho-themed interior.
The Solas Vision
Innovative water management
Energy efficiency with smart technology
Thoughtful land utilization
Insulation and natural ventilation
Locally Sourced MATERIALS
Premium guest Experience
With a personal butler throughout the day, guests will enjoy unparalleled service and convenience. Additional services are available at an extra cost, including:
- Floating Breakfast
- Massage Treatment
- Vehicle Rental
- Personal drivers
- Island tours
- Mixologists, Bartender
- Babysitters
Payment Structure
- 20% deposit
- 20% payment at the start of construction
- 20% at 35% progress
- 20% at 60% progress
- 10% at 85% progress
- 10% payment at the completion of construction
Ownership
leasehold 30 years + 30 years extension at market rate
Professional Legal and Notary Services
Rest assured, we provide in-house access to the best legal and notary experts, ensuring a smooth and secure transaction process from start to finish.
