Hotel Villa Complex In Seminyak Price Drops

Specification

Description

HOTEL VILLA COMPLEX IN SEMINYAK Below market.. For Sale Villa & Apartment Complex Jln. Dewi Saraswati Seminyak Kuta Bali “Suite & Villa Kanjeng Seminyak” PRICE REDUCTION BEFORE IDR 95 BILLION nego ==== Freehold / SHM + IMB Total land area: 3500 square meters Total blocks: 2 connected property blocks 28 Unit Suite Apartments 18 Units One-bedroom Suite Villas 1 Unit Two-bedroom Suite Villa Property type: On-site management Programmed rental PROPERTY FACILITIES: Parking area Lobby / Reception Kitchen & breakfast room Spa in villa 24-hour security BUILDING SPECIFICATIONS Foundation: River rock, concrete and steel Walls: Concrete blocks, plaster and paint Wood wall coverings Wood: Hard pilang wood Roof: Tiled roof in apartments & Single / wooden roof in villas Sanitation: Toto (local brand) Electronics: AC, Tape, 32' LCD TV, Heater Water Furnishings: Custom made Electricity: PLN 130 KVa Backup generator 200 Kva Water: Deep well pump Pool tiles: Mosaic tiles Flooring: Homogeneous tiles Kitchen equipment: Modena Others: WIFI Internet, Cable TV, PABX Telephone System ROOM INFORMATION Studio apartment 28 Units: 1 Bedroom with ensuite bathroom Living Pantry Apartment Land area: 70 m2 Building area: 100 square meters (each two floors @ 50 square meters) 18 One-bedroom villa units: 1 Bedroom with ensuite bathroom Villa Bale Living / Dining Room Sepen Private swimming pool surrounded by tropical garden Land area: 100 square meters Building area: 70 square meters 1 Two-bedroom villa unit: 2 Bedrooms with ensuite bathroom Villa Bale Living / Dining Room Sepen Private swimming pool surrounded by tropical garden Land area: 150 square meters Building area: 100 square meters APARTMENT SUITE FURNISHING PACKAGE Kitchen equipment: Stove, Refrigerator, Microwave, Sink & Faucet, Water Dispenser Kitchen & Dining Equipment, Pantry Cabinet Living & Dining Room: 3-Seater sofa, Ottoman table - Bedroom: Bed & Mattress 180 x 200 including linen arrangement Side table & table lamp - Bathroom Dressing table & Mirror including towel arrangement Wardrobe & Shower Walk in closet Kitchen equipment: - Living & Dining Room: Coffee table - Bedroom: Side table & table lamp Writing desk, Wardrobe & luggage rack - Bathroom Bathtub Outdoor closet & shower VILLA SUITE FURNISHING PACKAGE Stove, Refrigerator, Microwave, Sink & Faucet, Water Dispenser Kitchen & Dining Equipment, Pantry Cabinet, Living & Dining Room: Coffee table - Bedroom: Side table & table lamp Writing desk, Wardrobe & luggage rack - Bathroom Bathtub bath Outdoor closet & shower VILLA BASED ON 80% OCCUPATION (Average annual income) 1. Sales of 20 Room Villa units per day Rp 2,500,000,- (US$250) 2. Occupancy 80% = 292 days Rp 14,600,000,000,- 3. Operating costs -50% (approximately) - Rp 7,300,000,000,- 4. Estimated Annual Income. Rp 7,300,000,000,- 5. Additional income from F&B + Spa in villa 10% Rp 1,460,000,000,- (Total Income per year Rp 8,760,000,000) APARTMENTS: BASED ON OCCUPANCY 80% (Average annual income) 1. Apartment sales 28 units per day Rp 1,100,000,- (US$110) 2. Occupancy 80% = 292 days Rp 8,993,600,000,- 3. Operational costs -50% (approximately) - Rp 4,496,800,000,- 4. Annual income Around Rp 4,496,800,000,- 5. Additional income from F&B + Spa in villa 10% Rp 899,360,000,- (Total Income per year Rp 5,396,160,000,-) TOTAL INCOME VILLA & APARTMENT: Rp 14,156,160,000,- per year Codjuki