request_info_guest false

3 bedroom Beachfront villa on a luxury resort 18% net ROI

$164,990

Beru, Jereweh, West Sumbawa Regency, West Nusa Tenggara, Indonesia, West Nusa, West Nusa Tenggara, Indonesia

Active
Last Updated: 03/05/2026

18

Cap Rate

30

Cash-on-Cash

Details:
Cap Rate:    18%
Cash-on-Cash:    30%
Pro Forma Cap Rate :    22%
NOI:    $33,000
Building Size:    205 sqft
Lot Area:    420 sqft
Keys:    1
Average Room Size:    205 sqm
Star Rating:    5
ADR:    $480
Price Per Unit:    $164,990
Year Built:    2027
Price Per Sqft:    $74
Management:    Encumbered
Floors:    1
Seller Financing:    Yes
Opportunity Zone:    Yes
Parking Spots:    2
Year Last Renovated:    2027
Construction Status:    off plan
Parking Ratio:    21
Freight Elevator:    No
Roof:    Alang Alang
HVAC:    Individual units
Restrooms:    2
Leed Certitified:    Yes
CeilingHeight:    3.7
Investment Strategy:    Value Add
Highlights:
  • High Yield
  • Beachfront
  • Villa
  • Resort
  • Bali
  • Indonesia
Description:

We analyse thousands of data points across hundreds of emerging markets to mitigate risk in high yielding areas. This stunning resort in Sumbawa is the 4th project from this European developer, so we can see the past product delivered to a high standard, and run at a professional standards.
Bali is becoming oversaturated, with guest experience suffering which in turn is depreciating the ADR. This island is serving a more astute traveller, with a more authentic experience. Lowe entry prices, higher nightly rates, and longer ownership terms for foreign owners of 80 years, makes this an excellent investment for portfolios that are looking for something special.
The buyer can stay in the property as long as they want, and when they are not there, they are earning a hands off net income exceeding 18% net returns.
the evidence is in the past projects already completed and running very high occupancy levels.
Gym, pools, beach club, restaurants and stunning beaches a few steps away from your front door.
The land prices in this area have risen to the point that buying a villa is now cheaper than the price you would pay for a plot of land to build on yourself.
The market is strong, the villas are selling very fast, and procrastination will not be rewarded

Map:
Location
Gallery