Villa one bedroom for sale in balangan jimbaran

Good morning every buddy, herewith i give you Villa one bedroom for sale in balangan jimbaran . This is brand new villa for sale in jimbaran area, the best location in balangan - jimbaran. This is call Ck villas , with five star fasilities including one big area and comunity.

See more detail about Villa one bedroom for sale in balangan jimbaran . . .
Price : US$ 125,000
(Annual expenses will be US$ 555/month X 12 months per calculations above. There shall be annual increase for per annum expenses of 10% each year.)

Building Specification
Land Size :
180 Sqm

Villa one bedroom for sale in balangan jimbaran

Building Size :
Bedroom     :     24.75     Sqm
Bathroom     :     24.75     Sqm
Bale     :     3.75     Sqm
Pool Deck     :     9.7     Sqm
Living Room & Kitchen     :     46.75     Sqm
Swimming Pool     :     23.6     Sqm
TOTAL           120     Sqm

show material specification »
Building Inventory
Each villa consist of:
1 bedroom with en-suite (spa), open plan living / dining area, kitchen, 24 meters private swimming pool with sundeck, garden, gazebo, 7,700 watts electricity, wi-fi, satellite tv, fully furnished.

5 Years Revenue & Return on Invesment Projection 1 Bedroom Villa.
CK Villas     YEAR 1
2010     YEAR 2
2011     YEAR 3
2012     YEAR 4
2013     YEAR 5
2014     TOTAL
5 Years
Occupancy %     57%     62%     75%     77%     77%     70%
Average Net Room Rate     125     135     155     165     165     149

Revenue
Total Villa Revenue (USD) 6 Units     182,044     213,854     297,019     324,613     324,613     264,964
Total Revenue per Villa     26,006     30,551     42,431     46,373     46,373     191,735

Expenses
20% Management Fee     5,201     6,110     8,486     9,275     9,275     38,347
Annual Expenses     6,660     7,326     8,059     8,864     9,751     40,660
Total Operational Cost     11,861     13,436     16,545     18,139     19,026     79,007

Total Profit per villa     14,145     17,114     25,886     28,234     27,348     112,728
Return On Investment     11.32%     13.69%     20.71%     22.59%     21.88%     90.18%

Each villa consist of:
1 bedroom with en-suite (spa), open plan living / dining area, kitchen, 24 meters private swimming pool with sundeck, garden, gazebo, 7,700 watts electricity, wi-fi, satellite tv, fully furnished.

Villa one bedroom for sale in balangan jimbaran

AREA
QTY
A.    BEDROOM
Wooden king size bed     1
Matrass king size ( 180 X 200 )     1
White canopy     1
Big pillow     2
Big pillow case ( 50 X 70 )     2
Medium pillow     2
Medium pillow case     2
Small pillow     2
Small pillow case     2
King size sheet ( 260 X 280 )     2
King size bed protector     1
King size blanket / duvet ( 180 X 200 )     1
Duvet cover ( 240 X 230 )     1
Massage bed cover ( batik )     1
Massage table     1
Day bed with cushion     1
Pen & note pad     1 set
Side lamp     2
Wooden side table     2
Safety box     1
TV Rack     1
Desk     1
Chair     1
Rubbish Bean     1
Painting     1
AC     1
TV flatscreen LG Pearl black 29″     1

B.    BATHROOM
Bath towel     2
Bath mat     2
Kimono     2
Slipper     2
Hanger     1
Hair dryer     1
Hand towel     2
Face towel     2
Rubbish bean     1
Laundry basket     1
Orchid pot     1
Bath equippments ( shower gel, hand soap, shampoo, conditioner, cotton bud, tooth brush, shower cap, comb, sanitary bag )     1 set
Tissue Box     1

C.    LIVING AREA
Sofa ( 2 seats ) with matching cushion     1
Single sofa with matching cushion     2
Coffee table     1
Cushion     4
Console Table     1
Table cloth     1

AREA
QTY
D.    DINING AREA
Dining Table     1
Dining chair     3
Place mat     2
Glass vas     1
Candle holder     1
Table cloth     1

E.    KITCHEN
Burner gas cook top     1
Fork     2
Dessert spoon     2
Soup spoon     2
Steak knife     2
Tea spoon     2
Small pan     1
Medium pan     1
Glass vas     1
Cereal bowl     2
Salad plate     2
Dinner plate     2
Side plate     2
Cups     2
Wine glass     2
Beer glass     2
Glasses     4
Bottle opener     1
Coffee mug     4
Tea pot with filter     1
Fridge ( 2 doors )     1
Microwave     1
Tissue box     1

F.    POOL AREA
Mattrass     2
Pool towel     2
Gazebo bolster     1
Gazebo pillow with matching cushion     2
Umbrella     1
Umbrella holder     1

For site inspection to Villa one bedroom for sale in balangan jimbaran, please Contact us :
Mr. Gede Hendra
08179708103
info@baligede.com
Villa one bedroom for sale in balangan jimbaran

More picture :