Are you considering investing in real estate, but unsure where to start? We are ready to help you understand the basics of this process. Whether you've decided to flip properties for quick profit or choose long-term rentals for stable income, understanding the fundamental principles is key to successful investment.
Let's look at some key calculations for the Project7 in Bali so you can make an informed decision.
More about the AV Complex 7 in Bali.
Studio D1
- Bedroom area with a king-size bed
- Bathroom with a shower cabin
- Workspace for 2 people and a wardrobe
- Relaxation area with an open bathtub on the balcony
- Smart home system
Key parameters of Studio D1
Property cost: from $133,500
Area: 39.7 m2
Lease term of the land plot: 27 years
Return on investment over 5 years: ROI from 33%
| Profitability from short-term rental | Business model |
| Monthly passive income from short-term rental | from $2 009 |
| Passive income for the first year | from $24 103 — ROI 18,1% |
| Annual passive income for the next 5 years | from $30 742 — ROI 23% |
| ROI including property sale after 5 years | from $353 918 — ROI 165,1% |
| ROI including property sale after 10 years | from $433 159 — ROI 324,5% |
| Increase in property value from resale after 5 years | 40% |
| Net profit from resale after 5 years | from $82 600 |
1-bedroom apartments
- Bedroom area with a king-size bed and a plasma TV
- Storage space
- Living room
- Kitchen and dining area for 2 people
- Bathroom with a shower cabin
- Workspace for 2 people and a wardrobe
- Green relaxation area with a bathtub on the terrace
- Smart home system
Key parameters of 1-bedroom apartments
Property cost: from $198,000
Area: 55 m2
Lease term of the land plot: 27 years
Return on investment over 5 years: ROI from 30.6%
| Profitability from short-term rental | Business model |
| Monthly passive income from short-term rental | from $2 656 |
| Passive income for the first year | from $31 871 — ROI 16,3% |
| Annual passive income for the next 5 years | from $40 712 — ROI 20,8% |
| ROI including property sale after 5 years | from $496 257 — ROI 153,2% |
| ROI including property sale after 10 years | from $592 622 — ROI 302,4% |
| Increase in property value from resale after 5 years | 40% |
| Net profit from resale after 5 years | from $119 770 |
1-bedroom rooftop apartments
- Spacious bedroom area with a king-size bed
- Large bathroom with a shower and bathtub
- Guest toilet
- Storage space
- Living room with a plasma TV
- Kitchen and dining area for 2 people
- Relaxation area on the terrace
- Rooftop pool and jacuzzi
- Relaxation area with a projector on the rooftop
- Smart home system
- Key parameters of 1-bedroom rooftop apartments:
Property cost: from $450,000
Area: 152.8 m2
Lease term of the land plot: 27 years
Return on investment over 5 years: ROI from 30.9%
| Profitability from short-term rental | Business model |
| Monthly passive income from short-term rental | from $6 208 |
| Passive income for the first year | from $74 496 — ROI 16,7% |
| Annual passive income for the next 5 years | from $93 700 — ROI 21,0% |
| ROI including property sale after 5 years | from $1 134 283 — ROI 154,7% |
| ROI including property sale after 10 years | from $1 360 710 — ROI 305,5% |
| Increase in property value from resale after 5 years | 40% |
| Net profit from resale after 5 years | from $271 400 |
2-bedroom apartments
- 2 bedroom areas, each with a king-size bed
- Two large bathrooms with a shower and a bathtub
- Guest toilet
- Storage space in the bedrooms
- Shared living room with a plasma TV
- Kitchen and dining area for 4 people
- Smart home system
Key parameters of 2-bedroom apartments
Property cost: from $375,000
Area: 110.57 m2
Lease term of the land plot: 27 years
Return on investment over 5 years: ROI from 30%
| Profitability from short-term rental | Business model |
| Monthly passive income from short-term rental | from $4 881 |
| Passive income for the first year | from $58 573 — ROI 15,8% |
| Annual passive income for the next 5 years | from $73 404 — ROI 19,8% |
| ROI including property sale after 5 years | from $928 037 — ROI 150,0% |
| ROI including property sale after 10 years | from $1 092 692 — ROI 294,7% |
| Increase in property value from resale after 5 years | 40% |
| Net profit from resale after 5 years | from $227 150 |
2-bedroom pool apartments
- 2 bedroom areas, each with a king-size bed
- Two large bathrooms with a shower and a bathtub
- Guest toilet
- Storage space in the bedrooms
- Shared living room with a plasma TV
- Kitchen and dining area for 4 people
- 2 relaxation areas on the terrace with access to a private pool
- Smart home system
- Key parameters of 2-bedroom pool apartments:
Property cost: from $430,000
Area: 94 m2
Lease term of the land plot: 27 years
Return on investment over 5 years: ROI from 31.8%
| Profitability from short-term rental | Business model |
| Monthly passive income from short-term rental | from $6 226 |
| Passive income for the first year | from $74 706 — ROI 17,6% |
| Annual passive income for the next 5 years | from $93 470 — ROI 22,0% |
| ROI including property sale after 5 years | from $1 102 982 — ROI 159,2% |
| ROI including property sale after 10 years | from $1 338 389 — ROI 314,5% |
| Increase in property value from resale after 5 years | 40% |
| Net profit from resale after 5 years | from $259 600 |
With this data, you can better assess your opportunities for real estate investment, whether it's for short-term flipping or long-term perspective through rental. Be informed and make investment decisions wisely with ISIA!
If you are interested in the details and how we can help you, please leave contact information and our professional Agents will advise you for free.
We are also available in messengers:
ISIA is your guide in the world of real estate and investments. Our expert team offers a full range of services, including market analysis and finding favorable conditions for successful investments. We provide legal support and documentation, ensuring legal protection for your investments. With ISIA, you get not only access to exclusive offers and property management but also the opportunity to minimize risks and optimize tax obligations. With us, you'll create a diversified portfolio of investments for stability and profitability. ISIA is your partner in achieving financial success through real estate investments.
