Villa Type A Exterior

Villa Type A

2 Master Suites
2 Bathrooms + Powder Room
Land 200 m² • Build 112 m²
Terrace 30 m² • Pool 5.7 m²
Acquisition Value: IDR 3.26 Billion
Acquisition Value
IDR3.26 Billion
Private 2 Bedroom Villa Residence

Crafted for refined coastal living and enduring investment yield. Villa Type A harmoniously connects indoor sanctuary spaces with private outdoor gardens, timber sun deck, and a sunken pool lounge.

Land Size 200 m²
Building Size 112 m²
Terrace Area 30 m²
Private Pool 5.7 m²
Location Keramas, Bali
Ownership 30-Year Leasehold + Guaranteed Extension
A Private Tropical Residence in Keramas Bali

A Private Tropical Residence

Created for refined living and enduring value in Keramas, Bali.

01 — Private Villa Residence
02 — Daily Rental Potential
03 — Investment Opportunity
Architectural Layout

3D Floor Plan & Spatial Layout

Thoughtfully engineered for indoor-outdoor flow, maximum natural light, and optimal spatial efficiency across 200 m² of land.

Spatial Specs & Breakdown

200 m² Land Size
112 m² Building Size
30 m² Outdoor Terrace
5.7 m² Private Pool

Features 2 Master Bedroom Suites with ensuite master baths, double vanity powder room, open-plan island kitchen, sunken pool lounge, and outdoor timber sun deck.

Financial Model

Rental Projection

A structured rental model supported by projected occupancy growth, increasing nightly rates, and defined income potential.

Interactive Financial Model

7-Year Net Income & ROI Growth Trajectory

Year 1
Occupancy 65%
Nightly Rate (ADR) IDR 2,770,000
Net Profit IDR 383,000,000
Projected ROI 11.74%
Year 2
Occupancy 70%
Nightly Rate (ADR) IDR 3,020,000
Net Profit IDR 450,000,000
Projected ROI 13.79%
Year 3
Occupancy 70%
Nightly Rate (ADR) IDR 3,020,000
Net Profit IDR 450,000,000
Projected ROI 13.79%
Year 4 – 7
Occupancy 70%
Nightly Rate (ADR) IDR 3,860,000
Net Profit IDR 574,000,000
Projected ROI 17.62%

Projected Average Performance

Based on stabilized occupancy benchmarks for boutique residences in Keramas.

69%
Average Occupancy
IDR 3.40M
Average Nightly ADR
IDR 500.8M
Average Annual Net Profit
Return Profile

The Return,
In Perspective.

A concise view of the investment outcome based on projected rental performance and long-term value creation.

Average Annual ROI
15%

Projected annual return based on rental performance assumptions.

Break-Even Period
7 Years

Estimated period to recover the initial investment value.

Based on projected rental performance assumptions and long-term ownership value.
Villa Type A Evening Luxury Keramas Bali
Mondara Development
Keramas, Bali • Villa Type A

Invest With Us

Start Your Investment Journey in Bali

Whether you're considering your first Bali property or expanding your portfolio, we'd welcome the opportunity to discuss how Mondara Development can help you achieve your goals.