Villa Isyana

3 Bedroom Villa in Kerobokan

Nestled in the heart of Bali, this luxury villa combines contemporary elegance with tropical charm, offering a serene retreat with an array of modern conveniences. Thoughtfully designed to maximize comfort, style, and functionality, the villa boasts enclosed living spaces, high-end finishes, and expansive views of lush rice fields and breath taking sunsets. Its strategic location also offers easy access to nearby cafes, a sports club and gym, an international school, and a supermarket — ensuring residents enjoy both calmness and convenience.

280m²

Land size

160m²

Building Size

3

Bedrooms

4

Bathrooms

1

Pool

$257,000

Price

Return On Investment

Occupancy	Very Low (60%)	Low (70%)	Mid (80%)	High (90%)
Nightly Rate	$300	$300	$300	$300
Monthly Revenue	$5,400	$6,300	$7,200	$8,100
Monthly Expenses	$1,080	$1,260	$1,440	$1,620
Monthly Profit	$4,320	$5,040	$5,760	$6,480
Annual Profit	$51,840	$60,480	$69,120	$77,760
Annual ROI	15%	18%	21%	23%
Years to BEP	6,46	5,54	4,85	4,31

Price	$257,000
Average Annual Profit	$64,800
Average Annual ROI	19%
Average years to BEP	3,96 years
Estimated Average Passive Income	$1,620,000

The Location

Kedampang, nestled in the heart of Kerobokan, Bali, is a hidden gem offering the perfect blend of nature and modern conveniences. Surrounded by lush rice fields and tranquil greenery, this area provides a serene environment while being close to essential amenities, making it an excellent choice for living or long-term investment.