Canggu, Bali
Olympus Two
Starting From$0
Annual ROI (Est.)15-25%
Payback Period5-7 Years
Tucked away in a quiet street just minutes from Bali’s most iconic beach clubs and boutique cafés, Olympus 2 is a private gated community designed for high performance and long-term appeal. Featuring modern architectural lines, premium finishes, and optimized layouts for rental efficiency.
2 Bedrooms
2 Bathrooms
Open-plan interiors with floor-to-ceiling glass
Private pool and sun deck
Indoor elegance with outdoor flow
Smart-home integration
180 m²Build Size
1938 ft²Land Size
PrivatePool
15-25%ROI
Financial Projections
Detailed ROI analysis based on 270,000 $ 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% | 82.50% | 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 | 25 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 $ | 6,050 $ | 5,016 $ | 4,158 $ | 8,008 $ |
| OPEX per month | 1,210 $ | 673 $ | 920 $ | 1,162 $ | 1,316 $ | 1,430 $ | 1,786 $ | 1,786 $ | 1,210 $ | 1,003 $ | 832 $ | 1,602 $ |
Gross Revenue
Annual Inflation2.00%
Occupancy (%)81%
Number of days occupied297 days
Price per night220,00 $
Average price per night (including season high and low)251.33 $
First Year Potential Rent Rev.74,646 $
Opex
CategoryPercentageValue
Management & Operation10,0%7,465 $
Utilities & Operations-0 $
Staff & Maintenance-0 $
Income Taxes (PPh Final)10,0%7,465 $
Insurance & Contingency0,0%0 $
Total Opex14,929 $
Net Revenue
First Year Potential Rent Rev.74,646 $
First year Pot. Operation cost14,929 $
Net Potential rental revenue59,717 $
Yearly Potential ROI22.12%
Loading View...
Master Bedroom
Curated Palette
01 / 03
Walls & Ceiling
CEMENT WASH, LIGHT GREY (EX. GAMMA PAINT)
Ceiling & Accent
GYPSUM 9 MM (EX. APLUS), FIN. NIPPON PAINT
Flooring
GRANITE 60 X 60 CM MATTE, dDubai Gris GT605114R
Wood Accents
WPC, GW 10 COKLAT SUSU (EX. BALI INDAH PLYWOOD)
Features and Inclusions
- Fully furnished interiors
- Smart home automation
- Premium kitchen appliances
- Private swimming pool
- Landscaped tropical gardens
- High-speed fiber internet
- Dedicated parking space
- En-suite bathrooms
- Walk-in wardrobes
- Ducted air conditioning
- Water filtration system
- Bike Rental Services
- Sustainable materials
- 10-year warranty
- Rental management option
- On Site Laundry Services
- Rooftop With Ocean Views
- Ice Bath
