NAWA JIVA

3 Bedroom Villas in Beraban

Introducing NAWA JIVA Beraban Villas, a collection of exclusive 3-bedroom villas offering panoramic views of the sea, mountains, and lush rice fields. Located just 5 minutes from the pristine shores of Beraban Beach, these villas are designed for those who seek both serenity and modern comfort in one of Bali’s most coveted locations.

230m²

Land size

275m²

Building Size

3

Bedrooms

4

Bathrooms

1

Pool

$325,000

Price

Return On Investment

Occupancy	Very Low (60%)	Low (70%)	Mid (80%)	High (90%)
Nightly Rate	$250	$250	$250	$250
Monthly Revenue	$4,500	$5,250	$6,000	$6,750
Monthly Expenses	$900	$1,050	$1,200	$1,350
Monthly Profit	$3,600	$4,200	$4,800	$5,400
Annual Profit	$43,200	$50,400	$57,600	$64,800
Annual ROI	13%	16%	18%	20%
Years to BEP	7,8	6,6	5,8	5,2

Price	$325,000
Average Annual Profit	$54,000
Average Annual ROI	17%
Average years to BEP	6,16 years
Estimated Average Passive Income	$1,620,000

The Location

Beraban, located on Bali’s scenic west coast, is an increasingly sought-after destination for those looking to invest in a peaceful yet strategically positioned villa. Just a short drive from surfing spot – Pantai Kelecung, Beraban offers a more tranquil and authentic Balinese atmosphere, surrounded by lush rice paddies and pristine beaches.