XO PROJECT CANGGU | Villas
Premium villas in the heart of Bali - Canggu district
5
17%
two-bedroom villas
ROI forecast
FROM 250 000$
FROM 3,8 bln IDR
ROOFTOP
Open space of 400 m² on the rooftop of the apartments
Pool with a panoramic view
Snack and refreshment bar
Outdoor cinema
XO PROJECT I VILLAS
The complex is located on Jl. Batu Bolong street in Canggu - area of famous beach clubs, surfing, parties and fantastic sunsets.
Within walking distance - restaurants and bars, beauty salons, stores, fitness clubs, yoga and pilates studios.
XO Complex is ideal for those who love to be in the center of events.
two-bedroom villas
5
min to bars and restaurants
2
min to the beach
7
in-house management company
roomtour
complex master plan
30
5
studio apartments
two-bedroom villas
land area
130 m²
house area
100 m²
Two-bedroom
villa
villa
floors
2
18 m²
lounge
area
area
16 m²
kitchen
area
area
5 m²
hall area
15 m²
bedroom
area
area
10 m²
second bedroom
area
area
- 3 bathrooms
- Stairs
- Wardrobe
- Hallway
from 3,8 bln IDR
from 250 000$
Apartment property ROI
ROI from rental over 5 years
Type of lease
Price per day
Occupancy
Monthly revenue
Annual income
Annual expenses*
ROI per year
Net income per year
Daily
Monthly
80%
90%
7,1%
13,5%
The recommended rate of increase in the rental price
*
Daily
Monthly
15%
10%
20%
15%
Management expenses
Expenses for the villa (staff, utilities, maintenance, taxes)
Management company fee
Renovation (after 5 years of operation, for 25 years - x3 - $30,000)
Unit cost
Cost after completion of construction
28%
ROI from sale
90$
1 400$
2 160$
25 920$
15 120$
9 072$
3 780$
16 848$
11 340$
1,4 MLN IDR
22 MLN IDR
33 MLN IDR
399 MLN IDR
233 MLN IDR
140 MLN IDR
58 MLN IDR
259 MLN IDR
175 MLN IDR
108 MLN IDR
7 000$
1,9 BLN IDR
2,5 BLN IDR
125 000$
160 000$
price
includes
includes
Full legal assistance
Development of a business plan
for managing the facility
after completion
Design and development
of design projects
Interior decoration and furnishing
Construction and technical supervision of the facility
the purchasing process
Choosing and booking a villa
run-up
Due diligence: Checking documents for compliance with land use and sales restrictions
01
02
03
Delivery of the object
04
05
06
07
08
Signing a land lease agreement
Payment 30%
(initial contribution)
(initial contribution)
Interest-free payments
before the end of construction
before the end of construction
Мanagement
of your property
of your property
Payment of profits
Our other projects
