+62 8214 457 90 76
order a call
Real estate investments
in Bali in the center of the island
Full calculation
of the investment offer
of the investment offer
UBUD – the strongest
concentrate of entrepreneurs
concentrate of entrepreneurs
9 commercial
2-bedroom villas
2-bedroom villas
110 m2 living area, total 144 m2
Full calculation
of the investment offer
of the investment offer
As a gift::
The terrace on the second floor is 6 m2 –
The pool area is 28 m2 –
Cost from $220,000
The terrace on the second floor is 6 m2 –
The pool area is 28 m2 –
Cost from $220,000
1st floor
2nd floor
Pissimistic
9.5 years
payback
10.54%
profitability
66%
occupancy rate
20%
The management company's commission on revenue
Realistic
7.4 years
payback
13.44%
profitability
80%
occupancy rate
20%
The management company's commission on revenue
Optimistic
6 years
payback
16.6%
profitability
93%
occupancy rate
20%
The management company's commission on revenue
Capitalization of the finished villa 10%
22 000 $
Payments from rent per year
23 194 $
Capitalization
Annual 5%
Annual 5%
11 000 $
Profit per year
34 194 $
Taxes per year
3 686 $
* Expenses of the Management per year
7 860 $
Operating Expenses per year
3 840 $
Rent per day
160 $
Revenue per year
38 400 $
44 000 $
Capitalization of the finished villa 20%
29 572 $
Payments from rent per year
17 600 $
Capitalization
Annual 8%
Annual 8%
47 172 $
Profit per year
4 700 $
Taxes per year
9 792 $
* Expenses of the Management per year
4 896 $
Operating Expenses per year
170 $
Rent per day
48 960 $
Revenue per year
66 000 $
Capitalization of the finished villa 30%
36 530 $
Payments from rent per year
26 400 $
Capitalization
Annual 12%
Annual 12%
62 930 $
Profit per year
5 806 $
Taxes per year
12 096 $
* Expenses of the Management per year
6 048 $
Operating Expenses per year
180 $
Rent per day
60 480 $
Revenue per year
5 commercial
1-bedroom villas
1-bedroom villas
78 m2 living area, total 111.6 m2
Full calculation
of the investment offer
of the investment offer
As a gift:
-Terrace on the second floor of 12.1 m2
-The pool area is 21.5 m2
Cost from $ 156,000
-Terrace on the second floor of 12.1 m2
-The pool area is 21.5 m2
Cost from $ 156,000
2nd floor
1st floor
Profit per year
Capitalization
Annual 5%
Annual 5%
23 746 $
Capitalization of the finished villa 10%
7 800 $
Payments from rent per year
15 600 $
15 946 $
Taxes per year
* Expenses of the Management per year
2 534 $
5 280 $
Operational Expenses per year
Rent per day
2 640 $
110 $
Revenue per year
26 400 $
The management company's commission on revenue
20%
occupancy rate
66%
profitability
10.22 %
payback
9.8 years
Pissimistic
Profit per year
Capitalization
Annual 8%
Annual 8%
33 354 $
Capitalization of the finished villa 20%
12 480 $
Payments from rent per year
31 200 $
20 874 $
Taxes per year
* Expenses of the Management per year
3 318 $
6 912 $
Operational Expenses per year
Rent per day
3 456 $
120 $
Revenue per year
34 560 $
The management company's commission on revenue
20%
occupancy rate
66%
profitability
13.38 %
payback
7.5 years
Realistic
Profit per year
Capitalization
Annual 12%
Annual 12%
45 103 $
Capitalization of the finished villa 30%
18 720 $
Payments from rent per year
46 800 $
26 383 $
Taxes per year
* Expenses of the Management per year
4 194 $
8 736 $
Operational Expenses per year
Rent per day
4 368 $
130 $
Revenue per year
43 680 $
The management company's commission on revenue
20%
occupancy rate
66%
profitability
16.91%
payback
5.9 years
Optimistic
Village Concentrate
Project 1440 m2
Payback in 5-7 years
the possibility of installments
of up to 12 months under 0%
the possibility of installments
of up to 12 months under 0%
The project is located 10 minutes from the center of Ubud.
Nearby there are: schools, kindergartens, medical center, restaurants, fitness clubs, yoga grounds, waterfalls, monkey forest and the most gorgeous views of rice terraces.
Creating a community of people focused on their starting project. Collaborations, networking and a new level of dating that affects the growth and transformation of an entrepreneur.
Nearby there are: schools, kindergartens, medical center, restaurants, fitness clubs, yoga grounds, waterfalls, monkey forest and the most gorgeous views of rice terraces.
Creating a community of people focused on their starting project. Collaborations, networking and a new level of dating that affects the growth and transformation of an entrepreneur.
community startup
How it is issued
ownership of the villa
ownership of the villa
between the investor
( an individual of any nationality )
( an individual of any nationality )
The contract for the provision of services, land lease, construction services, project management from PT Alex Estate Production is notarized. You can attend in person or with the option to register online. According to the land lease agreement, the construction contract and the contract with the management company, you are the owner of any real estate built on the land you leased with the support of our company for a period of 29 years or more.
Alex Sanbaev
Founder of PT Alex Estate Production
– management company in Bali
Founder of PT Alex Estate Production
– management company in Bali
Benito Van Chester Pasaribu
Legal Staff
PT Alex Estate Production
Legal Staff
PT Alex Estate Production
Deni Efendi
Lawyer - Legal Staff
PT Alex Estate Production
Lawyer - Legal Staff
PT Alex Estate Production
Denny Rudin
Notary in Bali
Wilayah Jabatan Provinsi Bali
Notary in Bali
Wilayah Jabatan Provinsi Bali
Nyoman Selamet
Founder of a construction company
PT Sari Sasih Konstruksi on the island of Bali since 1994
Founder of a construction company
PT Sari Sasih Konstruksi on the island of Bali since 1994
Putu Agus Widi
Top manager of a construction company
PT Sari Sasih Konstruksi - coordinator and technical supervision
Top manager of a construction company
PT Sari Sasih Konstruksi - coordinator and technical supervision
Full calculation
of the investment offer
of the investment offer
it is possible to book
Free villas
Prices after the construction of villas
144 M2 (110 m2 ) from $286,000
111.6 M2 (78 M2 ) from $202,800
$2,600 for 1 m2
111.6 M2 (78 M2 ) from $202,800
$2,600 for 1 m2
Total: 111.6 m2
$2,000 per 1 m2
$156,000
- Terrace on the second floor of 12m2
- The pool area is 21.5 m2
- The pool area is 21.5 m2
One-room villas
of 78 m2 + as a gift:
of 78 m2 + as a gift:
Total: 144 m2
$2,000 per 1 m2
$220,000
- Terrace on the second floor of 6 m2
- Pool area of 28 m2
- Pool area of 28 m2
Two-bedroom villas
110 m2 + as a gift:
110 m2 + as a gift:
