Closed complex of villas 2 minutes from Melasti Beach and 1 minute from Parq Blue
installment plan
8 MOS
price per m²
2200$
FROM 3,4 BLN IDR
From 220 000$
Melasti Beach
Located just two minutes from the complex is the most popular and one of the most picturesque beaches on the island of Bali - Melasti
roomtour
Interior of Melasti Dream
roomtour
The third line of Melasti Dream
Melasti dream residence
Closed complex of ocean-view villas, 2 minutes from Bali's most popular beach - Melasti.
MELASTI DREAM villas are highly versatile: suitable for investment rental purposes as well as for use as a second home. This complex is ideal for those who value tranquility and comfort.
minutes from Melasti Beach
2
minutes from the airport via the new highway
25
own restaurant complex
extra options for a romantic stay
LOYO Relax
Location
Infrastructure
Melasti Dream's own infrastructure makes it possible to get everything you need without leaving the complex.
Recreation, shopping and entertainment are always nearby, a stone's throw from home.
beauty salon
2 restaurants
coworking
children's center
barbershop
loyo relax Concept
The complex MELASTI DREAM is ideal for a romantic getaway, thanks to the 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
house area
102 м²
Two-bedroom
villa
villa
floors
2
13,6 м²
kitchen area
20,5 м²
living room
area
area
16,4 м²
bedroom area 1
3 м²
staircase
area
area
4,5/4,3 м²
showers area
2,7 м²
bathroom
area
area
15,5 м²
bedroom area 2
5,1 м²
area of each balcony
From 3,4 bln IDR
From 220 000$
ROI Forecast
Two-bedroom villa
Price during construction phase
Management +
operating expenses
operating expenses
Price after construction
3,4 bln IDR
20%
4,6 bln IDR
2,8 mln IDR
70%
58 mln IDR
698 mln IDR
454 mln IDR
17%
180 $
3 780 $
45 360 $
29 484 $
220 000 $
300 000 $
ROI
(return on investment)
Cost per day
Occupancy
Net income
(minus management and taxes)
Monthly income
Annual income
3,1 mln IDR
80%
74 mln IDR
886 mln IDR
576 mln IDR
22%
200 $
4 800 $
57 600 $
37 440 $
1,2 mln IDR
90%
33 mln IDR
399 mln IDR
299 mln IDR
11%
80 $
2 160 $
25 920 $
19 440 $
Optimistic
forecast
forecast
Monthly forecast
Realistic
forecast
forecast
Management - 10%
roi 40%
3
2,5 BLN IDR
646 MLN IDR
2,9 BLN IDR
146 MLN IDR
58 MLN IDR
2,7 BLN IDR
257 MLN IDR
40%
30%
160 000 $
42 000 $
190 000 $
9 500 $
3 800 $
176 700 $
16 700 $
кейсы предпродаж
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
February
June
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
