Munggu, Bali
Atrium
3-Bedroom · Price$0
3-Bedroom · Year-1 ROI11.0%
Payback Period9.1 Years
Nestled in the serene landscapes of Munggu, Atrium offers a tranquil escape with stunning ricefield views. Currently under construction and slated for completion in February 2026, this exquisite three-bedroom sanctuary features premium wellness amenities, including a private ice bath and a sauna.
3 Bedrooms
3.5 Bathrooms
Ice bath & Sauna
Ricefield views
25-year leasehold
200 m²Build Size
385 ft²Land Size
PrivatePool
15-20%ROI
Financial Projections· 3-Bedroom
Detailed ROI analysis based on 540,000 $ 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 | 242 $ | 187 $ | 209 $ | 242 $ | 253 $ | 275 $ | 308 $ | 308 $ | 242 $ | 209 $ | 198 $ | 286 $ |
| 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 $ |
Gross Revenue
Annual Inflation2.00%
Occupancy (%)81%
Number of days occupied296 days
Price per night220,00 $
Average price per night (including season high and low)251.36 $
First Year Potential Rent Rev.74,404 $
Opex
CategoryPercentageValue
Management & Operation10,0%7,440 $
Utilities & Operations-0 $
Staff & Maintenance-0 $
Income Taxes (PPh Final)10,0%7,440 $
Insurance & Contingency0,0%0 $
Total Opex14,881 $
Net Revenue
First Year Potential Rent Rev.74,404 $
First year Pot. Operation cost14,881 $
Net Potential rental revenue59,523 $
Yearly Potential ROI11.02%
Loading View...
Front View
Curated Palette
01 / 06
Exposed Concrete Finishing
Planter box, exposed concrete finishing, terracotta
Solid Wood Door
Swing System
Wall Paint
Lime Wash Terracotta
Features and Inclusions
- 3 Bedrooms with En-suite Bathrooms
- Staff Area & Laundry
- Carport
- Ice bath
- Sauna
- Ricefield views
- 25-year leasehold
- Guaranteed extension
- Private swimming pool
- Fully furnished interiors
