A complex of 6 villas on the Bukit Peninsula, in the Uluwatu area with ocean views and in the most non-touristic place in Bali.
U Villas are located near the premium area of Nusa Dua, surrounded by the most expensive hotels and the best beaches on the island. Thanks to the new four-lane highway from the airport to the peninsula, the Villas lands have been transferred to a tourist zone, which makes the project as promising as possible. Part of the route passes over the water, and driving along it, you can enjoy the view of the ocean.
U Villas are as versatile as possible: they are suitable both for investment with the purpose of renting out, and for the format of a second home. This complex is ideal for those who appreciate tranquility and comfort.
two-bedroom villas
7
swimming pool at each villa
1
extra options for a romantic stay
LOYO Relax
roomtour
complex Master Plan
Each villa has its own courtyard with a swimming pool surrounded by lush vegetation. Thoughtful partitions between the plots will give you the opportunity to feel privacy on your territory
We will be happy to give you a tour of the facility if you are on the island!
Sign up for viewing
loyo relax Concept
The complex U VILLAS PANDAWA 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
land area
100 м²
house area
102 м²
Two-bedroom villa
floors
2
13,6 м²
kitchen area
20,5 м²
living room area
16,4 м²
bedroom area 1
3 м²
staircase area
4,5/4,3 м²
showers area
2,7 м²
bathroom area
15,5 м²
bedroom area 2
5,1 м²
area of each balcony
From 3,9 bln IDR
From 250 000$
ROI Forecast
2,6 bln IDR
20%
3,7 bln IDR
2,5 mln IDR
70%
52 mln IDR
621 mln IDR
465 mln IDR
20%
160 $
3 360 $
40 320 $
30 240 $
170 000 $
240 000 $
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
665 mln IDR
29%
200 $
4 800 $
57 600 $
43 200 $
1,4 mln IDR
90%
37 mln IDR
449 mln IDR
404 mln IDR
17%
90 $
2 430 $
29 160 $
26 244 $
Optimistic forecast
Monthly forecast
Realistic forecast
Management - 10%
Two-bedroom villa
Price during construction phase
Management + operating expenses
Price after construction
price 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