Nestled in a serene and silent location surrounded by breathtaking natural beauty, these villas offers the perfect blend of modern elegance and tropical vibes. With panoramic views of lush rice fields and the shimmering sea, every corner of this villa is designed to connect you with nature while providing the ultimate comfort and luxury. The location is just minutes from the Beraban Beach.
Land size
Building Size
Bedrooms
Bathrooms
Pool
Price
| Occupancy | Very Low (60%) | Low (70%) | Mid (80%) | High (90%) |
|---|---|---|---|---|
| Nightly Rate | $200 | $200 | $200 | $200 |
| Monthly Revenue | $3,600 | $4,200 | $4,800 | $5,400 |
| Monthly Expenses | $720 | $840 | $960 | $1080 |
| Monthly Profit | $2,880 | $3,360 | $3,840 | $4,320 |
| Annual Profit | $34,560 | $40,320 | $46,080 | $51,840 |
| Annual ROI | 12% | 14% | 16% | 18% |
| Years to BEP | 8,4 | 7,2 | 6,3 | 5,6 |
| Price | $289,000 |
|---|---|
| Average Annual Profit | $43,200 |
| Average Annual ROI | 15% |
| Average years to BEP | 6,84 years |
| Estimated Average Passive Income | $1,296,000 |
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.
Feel free to drop us a message or request a free consultation.
Compare listings
Compare
