Nusa Aurum Residence Uluwatu (SOLD)

Brace yourself for the elegance of these premium villas in Uluwatu! Tailored to provide unmatched home amenities, these 2-bedroom retreats are perfect for your sophisticated living in Bali.

Rooftop

Nusa Aurum Residence

Layout

Return On Investment (ROI)

OccupancyShort-term (low 75%)Short-term (high 90%)Long-term
Daily rate$200$200
Monthly rate$2.500
Monthly revenue$4.500$5.400$2.500
Management fee (20%)$900$1.080
Management fee (15%)$375
Monthly expenses$200$200$100
Monthly profit$3.400$4.120$2025
Annual profit$40.800$49.440$24.300
Annual ROI (freehold)14%16,5%8%
Annual ROI (leasehold)21%25%12%
Break-even point (freehold)7 years6 years12 years
Break-even point (leasehold)4,5 years4 years8 years

Project Overview

October 2023
Pre-sale
Construction start

Invest in an off-plan villa in Uluwatu during the pre-sale for the best prices.

October 2024
Estimated finish
Projected Construction Completion

The construction is set to span roughly 12 months, wrapping up by October 2024.

November - December 2024
Rental preparation
Furniture Setup & Rental Readiness

Two months allocated for final touches, furnishing, appliance installation, and all essential rental preparations.

The Location