Villa Type B Exterior

Villa Type B

2 Bedrooms
2 En-Suite Baths
Land 192 m² • Build 102 m²
Terrace 26.5 m² • Pool 5.7 m²
Acquisition Value: IDR 3.26 Billion
Acquisition Value
IDR3.26 Billion
Private 2 Bedroom Elevated Residence

Rising gently above the green rice paddies with unobstructed eastward horizons. Villa Type B offers a vertical composition of sunlight, breeze, and serene privacy with panoramic glass envelopes.

Land Size 192 m²
Building Size 102 m²
Terrace Area 26.5 m²
Private Pool 5.7 m²
Location Keramas, Bali
Ownership 30-Year Leasehold + Guaranteed Extension
Villa Type B Keramas Bali

An Elevated Tropical Horizon

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

Rising vertically above the green rice paddies with unobstructed eastward horizons across 192 m² of land.

Spatial Specs & Breakdown

192 m² Land Size
102 m² Building Size
26.5 m² Terrace
5.7 m² Skyline Pool

Features 2 Bedrooms with en-suite baths, open vertical living & dining, and floor-to-ceiling glass walls.

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

Standardized pro forma across both Villa Type A and Villa Type B.

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 B Residence
Mondara Development
Keramas, Bali • Villa Type B

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.