Villa Vimala

2 Bedroom Villa in Kedungu

This stunning two-story villa offers a harmonious blend of modern architecture and tropical elegance, set amidst the lush greenery of Bali. Situated on 109 m² of land with 136 m² of beautifully designed living space, the villa boasts two spacious bedrooms, a private pool, and a dedicated parking area, making it the perfect sanctuary for relaxation or an ideal investment in Bali’s thriving property market.

109m²

Land size

136m²

Building Size

2

Bedrooms

2

Bathrooms

1

Pool

$229,000

Price

Return On Investment

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	$1,080
Monthly Profit	$2,880	$3,360	$3,840	$4,320
Annual Profit	$34,560	$40,320	$46,080	$51,840
Annual ROI	15%	18%	20%	23%
Years to BEP	6,6	5,7	5,0	4,4

Price	$229,000
Average Annual Profit	$43,200
Average Annual ROI	19%
Average years to BEP	5,42 years
Estimated Average Passive Income	$1,252,800

Payment Structure:
30% Deposit, then 2×30% payments during construction, and 10% when handover.

Construction begin in April 2025, estimation of completion: December 2025.

The Location

Kedungu, situated in Tabanan Regency, is known for its untouched landscapes, stunning rice terraces, and breathtaking views of the Indian Ocean and Mount Batur. Kedungu is perfect for those seeking a more authentic, rural Bali experience with a natural backdrop.

The area has been gaining attention due to its proximity to Tanah Lot, one of Bali’s most iconic temples, and the growing interest in Bali’s west coast. Kedungu is ideal for those seeking spacious land for private villas, retreats, or eco-resorts.

Kedungu is also experiencing slow but steady infrastructure development, making it an attractive prospect for long-term investments. The area remains relatively affordable compared to Bali’s more central regions, but as interest grows, this is likely to change in the coming years.