/

VILLA

/

THE HAVEN

THE HAVEN

(

1

)

/ about

We have two exclusive Casa Nira - The Haven (1BR) available starting from IDR 2,991,957,000 (approx. $187,000)*. To secure your villa, a reservation fee of IDR 100,000,000 is required.

starting at

$187.000

/ land size

130 m2

/ building size

100 m2

/ leasehold

29 + 30 Years

RETURN ON

INVERSTMENT (ROI)

/ payback period

5.9 years

/ detail

The conservative calculation assumes a currency rate of IDR 16,000/USD and a 78% annual occupancy rate, analyzed across peak, high, and low seasons.


The operating costs include a 15% property management fee, 11% government tax, and other expenses like housekeeping, POMEC, and salaries.

/ project annual roi

17%

/ BREAKDOWN

Daily Rates

$191

Gross revenue

$54,369

Management Fee (Opt)

$8,155

Operational Cost

$5,366

Net Yearly Income

$35,905

Floor Plan

Take a little glance to our floorplan.

Exterior I

Master Bedroom

Master Bedroom

Master Bedroom

Master Bedroom

Master Bedroom

Master Bedroom

Living + Dining Room

Living Room

Living Room

Living Room

Living Room

Living Room

Living Room

Exterior II

Master Bathroom

Master Bathroom

Master Bathroom

Master Bathroom

Master Bathroom

Master Bathroom

CASA NIRA

luxury villa

CASA NIRA

luxury villa