About Contacts Developers Blog

Menu

Wishlist Account

Home
›
Projects
›
Family Nest
›
1 Bedroom Villa

BaliRayDeveloper

Family Nest

The first project in Bali focused on families with kids

1 Bedroom Villa in Family Nest — photo 1

Building: 80 m²
Bedrooms: 1
Bathrooms: 1
Stories: 1

Gallery

Layouts

VILLA 1BR B

BR1 B Out 01

BR1 B Room 01

BR1 B Room 02

BR1 B Room 03

BR1 B Room 04

BR1 B Room 05

Masterplan

Block

Floor

Unit

B02

Masterplan

Location

Pecatu, Kuta Selatan, Badung, Bali

View on Google Maps

B02 is a 1-bedroom villa for sale in Family Nest, Pecatu, Kuta Selatan, Badung, Bali, listed by BaliRay. 80 m² of living space · from USD 329,800 · leasehold until 2049 · handover Q4 2027.

All units of Family Nest More property for sale in Pecatu

1 Bedroom Villa

LocationPecatu, Kuta Selatan, Badung, Bali

Leasehold22 years 7 months

Project handoverDec 2027

All payments are made in Indonesian Rupiah (IDR). Prices shown in any other currency are for reference only.

Financial Model

Purchase price:USD340,000

Average daily rate

USD280

Occupancy

85%

Gross revenue

USD86,870

Taxes (10%)

− USD8,687

Management fee (15%)

− USD11,727

Total annual expenses

− USD39,011

Net income

USD27,445

ROI

8.07%

Payback period

12 years 5 months

Management Info

Management type

In-house management

Management fee

15%

Management company change

Not allowed

Scroll for more