Premium apartments in the heart of Bali - Canggu district
villas
5
ROI forecast
14%
XO PROJECT CANGGU | Apartments
FROM 125 000$
FROM 1,9 bln IDR
apartments
30
ROOFTOP
Open space of 400 m² on the rooftop of the apartments
Pool with a panoramic view
Snack and refreshment bar
Outdoor cinema
XO PROJECT I
A unique project located on the most tourist street of Canggu - Batu Bolong.
XO is a complex that combines double villas, as well as 4 floors of apartments. The complex is equipped with a rooftop, where you can have a snack at the bar or watch a movie in the open air.
XO Complex is ideal for those who like to be in the epicenter of events.
one-room
apartments
apartments
30
two-bedroom villas
5
open-air cinema
rooftop with bar
and ocean view
and ocean view
roomtour
rooftop
villa
apartament
3D-tours of XO Project villas and apartments
roomtour
rooftop
villa
apartament
3D-tours of XO Project villas and apartments
roomtour
rooftop
villa
apartament
3D-tours of XO Project villas and apartments
roomtour
rooftop
villa
apartament
3D-tours of XO Project villas and apartments
roomtour
villa
Rooftop
apartament
3D-tours of XO Project villas and apartments
complex master plan
30
5
studio apartments
two-bedroom villas
land area
42 m²
apartments
floors
4
3 m²
hallway
area
area
7 m²
kitchen
area
area
5 m²
bathroom
area
area
22 m²
bedroom/living room area
from 1,9 bln IDR
from 125 000$
ROI Forecast
ONE - ROOM APARTMENTS
Price during construction phase
Management +
operating expenses
operating expenses
Price after construction
1,9 bln IDR
20%
2,8 bln IDR
1,1 mln IDR
70%
23 mln IDR
271 mln IDR
190 mln IDR
11%
70 $
1 470 $
17 640 $
12 348 $
Realistic forecast
Optimistic forecast
Pessimistic forecast
125 000 $
180 000 $
1,5 mln IDR
80%
35 mln IDR
421 mln IDR
295 mln IDR
17%
95 $
2 280 $
27 360 $
19 152 $
1,5 mln IDR
90%
42 mln IDR
499 mln IDR
349 mln IDR
21%
100 $
2 700 $
32 400 $
22 680 $
ROI
(return on investment)
Cost per day
Occupancy
Net income
(minus management and taxes)
Monthly income
Annual income
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
