XO PROJECT CANGGU | Villas
Premium villas in the heart of Bali - Canggu district
5
17%
two-bedroom villas
ROI forecast
FROM 280 000$
FROM 4,4 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 4,4 bln IDR
from 280 000$
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
Our other projects
