Premium villas in Ubud with infinity pool and jungle view
LOYO VILLAS I
premium villas
5
ROI forecast
17%
from 220 000$
from 3,4 bln IDR
LOYO VILLAS I
5 villas hanging on the edge right into the jungle.
One of the two LOYO Development projects in the heart of Bali - Ubud, a cultural and spiritual center of the island, popular among tourists for its attractions, natural beauty, and serene atmosphere. The complex is surrounded by rice terraces. The complex is located on the cliff of the slope among the jungle
one-bedroom
villas
villas
3
two-bedroom villas
2
Swimming pool
at each villa
at each villa
1
extra options for a romantic stay
LOYO RELAX
roomtour
complex
Master Plan
Each villa has a private terrace with an infinity pool overhanging the jungle. Partitions between the land plots will give you the opportunity to feel privacy on your territory
loyo relax Concept
The LOYO 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
230 m²
house area
100 m²
Two-bedroom
villa
villa
floors
2
3 m²
hallway
16 m²
kitchen
2 m²
bathroom
3 m²
wardrobe
8 m²
stairs
21 m²
lounge
5 m²
hall
15 m²
bedroom 1
4 m²
bathroom in bedroom 1
14 m²
bedroom 2
2 m²
wardrobe in bedroom 2
5 m²
bathroom in bedroom 2
From 3,4 bln IDR
From 220 000$
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
4
2,5 BLN IDR
985 MLN IDR
3 BLN IDR
154 MLN IDR
61,5 MLN IDR
2,9 BLN IDR
400 MLN IDR
41%
40%
160 000 $
64 000 $
200 000 $
10 000 $
4 000 $
186 000 $
26 000 $
roi 41%
Resale cases
December
May
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
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
