THE ESSENCE
(
2
)
/ about
We have only two remaining exclusive Casa Nira - The Essence (2BR) available starting from IDR 4,300,600,000 (approx. $256,000)*. To secure your villa, a 10% deposit is required.
starting at
$256.000
/ land size
160 m2
/ building size
120 m2
/ leasehold
29 + 30 Years
RETURN ON
INVERSTMENT (ROI)
/ payback period
5.9 years
/ detail
The conservative calculation assumes a currency rate of IDR 16,000/USD and a 78% annual occupancy rate, analyzed across peak, high, and low seasons.
The operating costs include a 15% property management fee, 11% government tax, and other expenses like housekeeping, POMEC, and salaries.
/ project annual roi
17%
/ BREAKDOWN
Daily Rates
$191
Gross revenue
$54,369
Management Fee (Opt)
$8,155
Operational Cost
$5,366
Net Yearly Income
$35,905
Floor Plan
Take a little glance to our floorplan.
Detail GLance
Exterior I
Rooftop
