Project
45 — Avenue
Neighborhood
Magic Mike
Starting From
$200
.000
Lorem ipsum dolor sit amet consectetur. Tempor sed ornare non dolor dolor sapien scelerisque. Lobortis hendrerit ipsum turpis malesuada mauris. Fames mattis enim id id euismod. Amet arcu orci ullamcorper lacinia phasellus massa. Sed sed quisque fermentum enim lacus ornare.
Market Compare
We may use the information you provide to inform you or contact you regarding products and services that we feel would be of interest to you. We may share your information with our affiliates and partners for the same purposes. We may retain your information to facilitate contact, or to provide service to you in the future.
Market Min. Price
61.990 $
Market Min. Price
110.990 $
.png)
ROI SCENARIO
The cost of one villa - $209,000
You can use an installment plan for the entire construction period. When the construction is finished, the villa is managed by a team of professionals with 15 years of experience in Bali. The villa will be ready turnkey. The investor gets access to a transparent personal account and monthly payments.
Learn more about investment
Pessimistic
8.1 years
payback
12%
profitability
80%
occupancy
21%
management company's commission from revenue, tax
Revenue per year
$40,900
Rent per day
$140
Operating costs
$6,500
* MC costs
$8,600
Payments to the investor
$25,800
Payments to
the investor for 29 years
the investor for 29 years
$748,100
Payments to
the investor for 49 years
the investor for 49 years
$1,244,000
Рrofitability for
49 years
49 years
595%
Realistic
7.1 years
payback
14%
profitability
80%
occupancy
21%
management company's commission from revenue, tax
Revenue per year
$45,300
Rent per day
$155
Operating costs
$6,500
* MC costs
$9,500
Payments to the investor
$29,300
Payments to
the investor for 29 years
the investor for 29 years
$848,400
Payments to
the investor for 49 years
the investor for 49 years
$1,413,500
Рrofitability for
49 years
49 years
676%
Optimistic
5.9 years
payback
17%
profitability
85%
occupancy
21%
management company's commission from revenue, tax
Revenue per year
$52,700
Rent per day
$170
Operating costs
$6,500
* MC costs
$11,100
Payments to the investor
$35,200
Payments to
the investor for 29 years
the investor for 29 years
$1,019,800
Payments to
the investor for 49 years
the investor for 49 years
$1,703,200
Рrofitability for
49 years
49 years
815%
SURROUNDINGS
DISCOVER THE SURROUNDINGS
Magic Mike
Lorem ipsum dolor sit amet consectetur. Nam nulla nibh mi urna ipsum dolor nisl metus. Nulla tincidunt nisl accumsan nisi tincidunt scelerisque volutpat. Tristique purus turpis aliquam justo. Et arcu nunc sit eget dignissim viverra suscipit. Ut vulputate nec ut pretium vitae. Velit massa nisl quis tempor. Tristique id aliquet.
MOUNT SUTRO
41
acres
FOOTHILLS PARK
14
miles
THE COASTLINE
6
miles
Discover other flats
Plan
Area
Rooms
Room
Housing
Floor
Price
1450 sq. ft.
6
№
34
5
2
$200
,000.00
3120 sq. ft.
4
№
15
5
3
$200
,000.00
1450 sq. ft.
6
№
34
5
2
$200
,000.00
820 sq. ft.
3
№
22
2
1
$200
,000.00
3120 sq. ft.
4
№
15
5
3
$200
,000.00
34 West Menlo — SF, CA
Lorem ipsum dolor sit amet tellus consectetur. Non ut sem tellus velit tempus curabitur integer duis maecenas. Massa eu tincidunt
PHONE / EMAIL
Oops! Something went wrong while submitting the form.
Lorem ipsum dolor
sit amet
3
min
By CAR
By CAR
Lorem ipsum dolor sit amet
14
min
By CAR
By CAR
Lorem ipsum dolor sit amet
35
min
By CAR
By CAR
Lorem ipsum dolor sit amet
Finishes
(01)
Package I
.jpeg)
Detailed options
Lorem ipsum dolor sit amet donor lore consectetur. Est urna arcu ultricies dus etia quis hac imperdiet.
