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

$297,500

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 $335,000
Average Annual Profit $64,800
Average Annual ROI 19%
Average years to BEP 5,29 years
Estimated Average Passive Income $1,620,000

The Location

Villa Isyana Location
View on Google Maps

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.

Floor Plan

Villa Isyana Floorplan

Used Materials

Featured Properties

Would you like to speak to an expert?

Lorem ipsum dolor sit amet, consectetur adipiscing elit. Duis mollis et sem sed sollicitudin. Donec non odio neque.

Compare listings

Compare
Alfons
  • Alfons