Progress Update

Exclusive Boutique Villas | Pre-Construction Investment Opportunity

Scene 11.png

****7 Villa | 2-3 BR | Uluwatu | Bali | Indonesia

3 Bedrooms (1 unit) - Sold

2 Bedrooms (3 units left)

Scene 16.png

Scene 17.png

Scene 39.png

Scene 55.png

Scene 31.png

Scene 35.png

The Investment

For a detailed financial analysis of the Island Palms investment opportunity, interested investors can download our comprehensive brochure. The brochure contains complete ROI projections, financial metrics across different scenarios, and additional investment insights.

<aside> 📥 Download the Island Palms Investment Brochure for complete financial projections and detailed ROI analysis.

</aside>

Financial Metrics Conservative Base Case Optimistic
Investment IDR 4,022,025,219 ($239,000) IDR 4,022,025,219 ($239,000) IDR 4,022,025,219 ($239,000)
Nightly Rate IDR 2,750,000 IDR 3,000,000 IDR 3,250,000
Average Occupancy Rate 75% 80% 85%
Nights Booked per Year 274 292 310
Gross Yearly Revenue IDR 752,812,500 ($44,734) IDR 876,000,000 ($52,054) IDR 1,008,312,500 ($59,917)
Airbnb Fees (15%) IDR 112,921,875 IDR 131,400,000 IDR 151,246,875
Net Revenue After Airbnb Fees IDR 639,890,625 ($38,024) IDR 744,600,000 ($44,246) IDR 857,065,625 ($50,929)
Utilities (Electricity, Water, WiFi) IDR 22,584,375 (3.0%) IDR 26,280,000 IDR 30,249,375
Maintenance & Repairs IDR 15,056,250 (2.0%) IDR 17,520,000 IDR 20,166,250
Property Management Fees IDR 112,921,875 (15%) IDR 131,400,000 IDR 151,246,875
Income Tax IDR 75,281,250 (10%) IDR 87,600,000 IDR 100,831,250
Total Net Operating Costs IDR 225,843,750 ($13,420) (35%) IDR 262,800,000 ($15,616) IDR 302,493,750 ($17,975)
Net Profit IDR 414,046,875 ($24,604) IDR 481,800,000 ($28,630) IDR 554,571,875 ($32,954)
ROI 10% 12% 14%