Family villas with a large private territory
JUNGLE FLOWER VILLAS I
villas
10
ROI forecast
17%
FROM 400 000$
FROM 6,2 bln IDR
JUNGLE FLOWER VILLAS I
A complex of 10 villas with a unique design and its own restaurant.
The first project from a family concept from LOYO Development in the heart of Bali and one of two LOYO Development projects in Ubud, the cultural and spiritual center of the island, popular among tourists for its attractions, natural beauty and calm atmosphere.
The complex is surrounded by jungle and surrounded by tropical greenery.
one-bedroom
villas
villas
4
two-bedroom villas
6
own
restaurant
restaurant
1
extra options for families with children
Family+
extra options for a romantic stay
LOYO Relax
roomtour
complex
master plan
master plan
Family+ conception
Jungle Flower Villas I is ideal for families with children, thanks to the implemented Family+ concept
Children's play area
in each villa
The “safe house” system (door blockers, pool fencing, plugs for sockets, silicone pads on corners)
Children's menu and game room in the restaurant at the villa
A management company with experience working with children (kindergarten services, babysitters, animators)
Kindergarten and school are within walking distance
loyo relax Concept
The JUNGLE FLOWER VILLAS I complex is ideal for a romantic stay, thanks to the realized LOYO Relax concept:
Space for yoga practice in the villa
Personal concierge service:
- Restaurant and spa reservations
- Personal training (yoga pilates stretching)
- In-villa SPA services
- Breakfast and romantic dinners in the villa
- Excursions and guides
01
02
land area
135 m²
house area
87 m²
One-bedroom
villa
villa
SOLD
floors
2
36 m²
Open Space
kitchen area
kitchen area
24 m²
bedroom
area
area
6,5 m²
bathroom
area
area
4,7 m²
terrace
area
area
16 m²
pool
area
area
- Mini garden
- Guest bathroom
- Technical room
- Dressing room
- Children's corner
land area
200 m²
house area
158 m²
Two-bedroom
villa
villa
floors
2
78,4 m²
Open Space
kitchen area
kitchen area
24 m²
every bedroom area
6,5 m²
every bathroom
area
area
4,7 m²
the area of each terrace
28 m²
pool
area
area
- Mini garden
- Guest bathroom
- Technical room
- Dressing room
- Children's corner
From 6,2 bln IDR
from 400 000$
ROI Forecast
Two-bedroom
villa
villa
Price during construction phase
Management +
operating expenses
operating expenses
Price after construction
3,4 bln IDR
20%
3,8 bln IDR
2,3 mln IDR
60%
42 mln IDR
499 mln IDR
349 mln IDR
12%
150 $
2 700 $
32 400 $
22 680 $
220 000 $
250 000 $
2,8 mln IDR
70%
58 mln IDR
698 mln IDR
489 mln IDR
17%
180 $
3 780 $
45 360 $
31 752 $
3,1 mln IDR
80%
74 mln IDR
886 mln IDR
621 mln IDR
21%
200 $
4 800 $
57 600 $
40 320 $
Realistic forecast
Optimistic forecast
Pessimistic forecast
ROI
(return on investment)
Cost per day
Occupancy
Net income
(minus management and taxes)
Monthly income
Annual income
One-bedroom
villa
villa
2,8 bln IDR
20%
3,4 bln IDR
185 000 $
220 000 $
308 k IDR
70%
26 mln IDR
310 mln IDR
233 mln IDR
10,08%
20 $
1 680 $
20 160 $
15 120 $
1,8 mln IDR
80%
44 mln IDR
532 mln IDR
233 mln IDR
17,28%
120 $
2 880 $
34 560 $
25 920 $
Price during construction phase
Management +
operating expenses
operating expenses
Price after construction
Realistic forecast
2,3 mln IDR
90%
62 mln IDR
748 mln IDR
561 mln IDR
24,30%
150 $
4 050 $
48 600 $
36 450 $
Optimistic forecast
Pessimistic forecast
ROI
(return on investment)
Cost per day
Occupancy
Net income
(minus management and taxes)
Monthly income
Annual income
Two-bedroom
villa
villa
6,2 bln IDR
20%
4,9 bln IDR
400 000 $
320 000 $
2,5 mln IDR
70%
52 mln IDR
621 mln IDR
465 mln IDR
12,10%
160 $
3 360 $
40 320 $
30 240 $
Price during construction phase
Management +
operating expenses
operating expenses
3,7 mln IDR
80%
89 mln IDR
1,1 Bln IDR
798 mln IDR
20,74%
240 $
5 760 $
69 120 $
51 840 $
Price after construction
Realistic forecast
Optimistic forecast
Pessimistic forecast
ROI
(return on investment)
Cost per day
Occupancy
Net income
(minus management and taxes)
Monthly income
Annual income
4,6 mln IDR
90%
125 mln IDR
1,5 Bln IDR
1,1 Bln IDR
29,16%
300 $
8 100 $
97 200 $
72 900 $
roi 49%
4
2,3 BLN IDR
693 MLN IDR
2,8 BLN IDR
142 MLN IDR
57 MLN IDR
2,6 BLN IDR
339 MLN IDR
49%
30%
150 000 $
45 000 $
185 000 $
9 250 $
3 700 $
172 050 $
22 050 $
Resale cases
January
June
Total income
Number of months
Price for 1 pre sale
Introduced
Resale price
Agency commission (5%)
Assignment fee (2%)
Profit
ROI for the amount of the contribution
Month of entry
Month of relase
for the amount of the contribution
RESTAURANT
in the complex
in the complex
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
