U VILLAS
PANDAWA
Cozy two-storey villas in Bukit 10 minutes from the best beaches of Bali
two-bedroom villas
6
ROI forecast
17%
FROM 220 000$
From 3,4 bln IDR
U VILLAS
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
6
swimming pool
at each villa
at each villa
1
extra options for a romantic stay
LOYO Relax
roomtour
complex
Master Plan
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
loyo relax Concept
The complex U VILLAS PANDAWA is ideal for a romantic getaway,
thanks to the LOYO Relax concept:
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
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
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
forecast
Monthly forecast
Realistic
forecast
forecast
Management - 10%
Two-bedroom villa
Price during construction phase
Management +
operating expenses
operating expenses
Price after construction
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
