Loading…
Loading…
Special Effects Paint — Cement Wash, Light Grey (ex. Gamma Paint)
9mm Gypsum Board (ex. Aplus), finished with Nippon Cloud Formation NP N 1971 P
Granite Tile 60×60cm Matt, Roman dDubai Gris (GT605114R)
WPC Panel, code GW07 Coklat
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.
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.
The residences, layouts, and investment terms. One PDF to share or review offline.
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
Detailed potential ROI analysis based on 349,900 $ investment price.
| 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 $ |
