360 VIEWS
360 VIEWS
360 VIEWS
EL AGUA LOCATION
- Popular and trendy location
- Surrounded by 6 popular beach clubs
- Delicious restaurants and cafes
- Famous beaches with best surf spots
- Great Shopping
- Fitness Center (5min)
- Sport Complex (5min)
- Water park (5min)
ABOUT THE AREA
International Schools – Canggu Community School, French School and ProEducation School 5 minutes away
International Kindergarten – Umalas Kids Club 2-minute
Berawa and Batu Belig beaches – 10 minutes from the Site
There are More than 40 restaurants and cafes near the Site
Convenient transportation – Access to Sunset road 5-Minute
Supermarket – 3 minute from the complex
DEVELOPMENT OVERVIEW
CONSTRUCTION BEGINGS
March
Invest in an off-plan villa in UMALAS during the pre-sale
for the best prices.
ESTIMATED COMPLETION
March
Construction will take approximately 12 months.
FURNISHING AND RENTAL PREPARATION
May ~
June
Two months for finishing, furniture, appliances and all the necessary preparations for rental.
SITE PLAN
El Agua Villas is small development
consisting of 14 exclusive villas tailor
made for holiday rentals.
INVESTMENT TIMELINE
Choose the your Ideal Villa
Secure Villa with 20% Deposit
20% x 4 payments spread across construction stages
Ownership, Leasehold 29 years + 30 years extension at market rate
CHOOSE YOUR
VILLA
Villa Price
- Land area
- Building area
- Pools
- Bathrooms
- Roi
4 Room Villa
On Request
- 127-151m2
- 189m2
- 2
- 3
- 25%
WHAT IS INCLUDED
IN OUR PRICE
- Fully Equipped Kitchen with Cabinets
- Fridge and Home Appliances
- Dining Bar with Benches
- 2 Private Pools with Pool Chairs
- Sofa with TV Set
- Beds, Mattress and Linen
- Wardrobe, Desk and Decoration
- Shower, Toilet, Lavatory mirror and decoration
- Black Out Curtains
- Air Conditioning
- Rooftop Bar and Outdoor Sofa
EL AGUA
FLOOR PLAN
El Agua Villas has been designed on a modern boho-chick
interior that creates unique atmosphere.
The open living area, along with inviting pool provide a blend of
confort and style.
The Rooftop space provides perfect vantage point with a
secondary ambiance.
3 Room Villa
4 Room Villa
* Measures are aproximate, exact measures will depend on selected Plot
* Measures are aproximate, exact measures will depend on selected Plot
FINANCIAL
OVERVIEW
Earn up to 87K USD per year
with 25% Yield
3 Bed Room
4 Bed Room
|
Indicator
|
Pesimistic
|
Realistic
|
Optimistic
|
|---|---|---|---|
|
Daily Rate
|
$260 (USD)
|
$280 (USD)
|
$300 (USD)
|
|
Ocupancy
|
70%
|
75%
|
80%
|
|
Gross Income per year
|
$66.430
|
$76.650
|
$87.600
|
|
Anual Expenses
|
-$18.600
|
-$17.400
|
-$16.200
|
|
Yearly Income
|
$47.830
|
$59.250
|
$71.400
|
|
ROI
|
15%
|
19%
|
22%
|
|
Payback Period
|
6,7 years
|
5,4 years
|
4,5 years
|
|
*includes utilities, internet, security, staff, gardener
garbage collection and Banjar fee
does not include taxes and management |
|||
|
Indicator
|
Pesimistic
|
Realistic
|
Optimistic
|
|---|---|---|---|
|
Daily Rate
|
$300 (USD)
|
$320 (USD)
|
$360 (USD)
|
|
Ocupancy
|
70%
|
75%
|
80%
|
|
Gross Income per year
|
$76.650
|
$87.600
|
$105.120
|
|
Anual Expenses
|
-$19.800
|
-$18.600
|
-$17.400
|
|
Yearly Income
|
$56.850
|
$69.000
|
$87.720
|
|
ROI
|
15%
|
19%
|
24%
|
|
Payback Period
|
6,5 years
|
5,3 years
|
4,2 years
|
|
*includes utilities, internet, security, staff, gardener
garbage collection and Banjar fee
does not include taxes and management |
|||
MANAGEMENT
SERVICES
Available on request
Villa
Management
Professional
Maintenance
5-Star Maid
Service
Pool and
Garden Care
Check-in
Management
Reservations Management airbnb, Booking others.
Reservations Management airbnb, Booking others.
Villa
Operations
Social Media
Management
Staff
Management
Accounting &
Reporting
