About Contacts Developers Blog

Menu

Wishlist Account

Home
›
Projects
›
Family Nest
›
2 Bedroom Villa

BaliRayDeveloper

Family Nest

The first project in Bali focused on families with kids

2 Bedroom Villa in Family Nest — photo 1

Building: 115 m²
Bedrooms: 2
Bathrooms: 2
Stories: 2
Private pool: Yes

Gallery

Layouts

Villa 2BR C

Masterplan

Block

Floor

Unit

C12

Masterplan

Location

Pecatu, Kuta Selatan, Badung, Bali

View on Google Maps

C12 is a 2-bedroom villa for sale in Family Nest, Pecatu, Kuta Selatan, Badung, Bali, listed by BaliRay. 115 m² of living space · private pool · from USD 447,170 · leasehold until 2049 · handover Q4 2027.

All units of Family Nest More property for sale in Pecatu

2 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:USD461,000

Average daily rate

USD402

Occupancy

85%

Gross revenue

USD124,721

Taxes (10%)

− USD12,472

Management fee (15%)

− USD16,837

Total annual expenses

− USD56,009

Net income

USD39,402

ROI

8.55%

Payback period

11 years 8 months

Management Info

Management type

In-house management

Management fee

15%

Management company change

Not allowed

Scroll for more