2BR
View
2 BR Villa near to Savaya & Melasti Beach
Net profit / year$45,201
52%occupancy
$433ADR
$82,183revenue / year
$225RevPAR
1 / 36
Veritas Ventures Recommendation
We recommend this project to investors looking for the lowest entry point in this catalogue: one-bedroom units of 25 m² start at $94,000, with an estimated yield of 8–10% and a 30-year lease. The complex holds 84 units and is already delivered, so the asset can be rented from purchase. Note that the PBG application has been filed rather than granted — worth confirming before the deal.
Project Overview
GWK · 1–3 bedrooms · 25 – 155 m² · 84 units
District: GWK
Type: Apartments & villas
Layouts: 1–3 bedrooms
Area: 25 – 155 m²
Ownership: Leasehold
Leasehold term: 30 years
Completion: Delivered
Permits: PBG application filed
Developer: High Quality Construction
Units in complex: 84
Leasehold · developer High Quality Construction
Unit types:
1 bedroom — 25 m² · 30 years — $94,000
1 bedroom — 25 m² · 30 years — $96,000
1 bedroom — 25 m² · 30 years — $98,000
1 bedroom — 25 m² · 30 years — $100,000
1 bedroom — 25 m² · 30 years — $104,000
1 bedroom — 25 m² · 30 years — $105,000
1 bedroom — 30 m² · 30 years — $115,000
1 bedroom — 30 m² · 30 years — $120,000
1 bedroom — 30 m² · 30 years — $125,000
1 bedroom — 30 m² · 30 years — $130,000
1 bedroom — 48 m² · 30 years — $205,000
1 bedroom — 70 m² · 30 years — $220,000
1 bedroom — 70 m² · Japanese / wabi-sabi · 30 years — $230,000
1 bedroom — 80 m² · 30 years — $262,000
2 bedrooms — 95 m² · Japanese / wabi-sabi · 30 years — $300,000
3 bedrooms — 110 m² · 30 years — $320,000
2 bedrooms — 110 m² · Japanese / wabi-sabi · 30 years — $335,000
2 bedrooms — 95 m² · Japanese / wabi-sabi · 30 years — $400,000
3 bedrooms — 155 m² · Japanese / wabi-sabi · 30 years — $410,000
3 bedrooms — 155 m² · Japanese / wabi-sabi · 30 years — $510,000
District: GWK
Type: Apartments & villas
Layouts: 1–3 bedrooms
Area: 25 – 155 m²
Ownership: Leasehold
Leasehold term: 30 years
Completion: Delivered
Permits: PBG application filed
Developer: High Quality Construction
Units in complex: 84
Leasehold · developer High Quality Construction
Unit types:
1 bedroom — 25 m² · 30 years — $94,000
1 bedroom — 25 m² · 30 years — $96,000
1 bedroom — 25 m² · 30 years — $98,000
1 bedroom — 25 m² · 30 years — $100,000
1 bedroom — 25 m² · 30 years — $104,000
1 bedroom — 25 m² · 30 years — $105,000
1 bedroom — 30 m² · 30 years — $115,000
1 bedroom — 30 m² · 30 years — $120,000
1 bedroom — 30 m² · 30 years — $125,000
1 bedroom — 30 m² · 30 years — $130,000
1 bedroom — 48 m² · 30 years — $205,000
1 bedroom — 70 m² · 30 years — $220,000
1 bedroom — 70 m² · Japanese / wabi-sabi · 30 years — $230,000
1 bedroom — 80 m² · 30 years — $262,000
2 bedrooms — 95 m² · Japanese / wabi-sabi · 30 years — $300,000
3 bedrooms — 110 m² · 30 years — $320,000
2 bedrooms — 110 m² · Japanese / wabi-sabi · 30 years — $335,000
2 bedrooms — 95 m² · Japanese / wabi-sabi · 30 years — $400,000
3 bedrooms — 155 m² · Japanese / wabi-sabi · 30 years — $410,000
3 bedrooms — 155 m² · Japanese / wabi-sabi · 30 years — $510,000
Unit Types
| Type | Price | Size |
|---|---|---|
| 1 bedroom | $94,000 | 25 m² · 30 years |
| 1 bedroom | $96,000 | 25 m² · 30 years |
| 1 bedroom | $98,000 | 25 m² · 30 years |
| 1 bedroom | $100,000 | 25 m² · 30 years |
| 1 bedroom | $104,000 | 25 m² · 30 years |
| 1 bedroom | $105,000 | 25 m² · 30 years |
| 1 bedroom | $115,000 | 30 m² · 30 years |
| 1 bedroom | $120,000 | 30 m² · 30 years |
| 1 bedroom | $125,000 | 30 m² · 30 years |
| 1 bedroom | $130,000 | 30 m² · 30 years |
| 1 bedroom | $205,000 | 48 m² · 30 years |
| 1 bedroom | $220,000 | 70 m² · 30 years |
| 1 bedroom | $230,000 | 70 m² · Japanese / wabi-sabi · 30 years |
| 1 bedroom | $262,000 | 80 m² · 30 years |
| 2 bedrooms | $300,000 | 95 m² · Japanese / wabi-sabi · 30 years |
| 3 bedrooms | $320,000 | 110 m² · 30 years |
| 2 bedrooms | $335,000 | 110 m² · Japanese / wabi-sabi · 30 years |
| 2 bedrooms | $400,000 | 95 m² · Japanese / wabi-sabi · 30 years |
| 3 bedrooms | $410,000 | 155 m² · Japanese / wabi-sabi · 30 years |
| 3 bedrooms | $510,000 | 155 m² · Japanese / wabi-sabi · 30 years |
Location analytics
How villas nearby earn · GWK
Operating villas in the same district and format. Real rental performance (comp set, airdna / airbnb). 17 properties, 17 on the map. ROI benchmark: 7–11%.
| Type · market median | Occupancy | ADR | Revenue / year | Profit / year | RevPAR |
|---|---|---|---|---|---|
| 1 bedroom · 4 | 58% | $80 | $18,468 | $10,158 | 51 |
| 2 bedrooms · 9 | 63% | $232 | $42,702 | $23,486 | 117 |
| 3 bedrooms · 4 | 41% | $230 | $42,933 | $23,613 | 118 |
2BR
View
2BR
View
Sauna and deep pool! Roof top! Views! Bali fav!
Net profit / year$40,105
86%occupancy
$232ADR
$72,919revenue / year
$200RevPAR
3BR
View
Family Villa - Swimming Pool - Breakfast
Net profit / year$31,110
67%occupancy
$231ADR
$56,564revenue / year
$155RevPAR
3BR
View
Luxury Villa with Sea View - Butler Service & Spa
Net profit / year$27,096
37%occupancy
$365ADR
$49,266revenue / year
$135RevPAR
2BR
View
2 Bedrooms Beautiful Sunset Villa Near Balangan
Net profit / year$25,237
54%occupancy
$233ADR
$45,885revenue / year
$126RevPAR
2BR
View
2BR Pool Ocean View Villa Zahra de’Oasis
Net profit / year$25,169
69%occupancy
$182ADR
$45,761revenue / year
$125RevPAR
2BR
View
2BR Black Rock Villa near Melasti Beach | Bukit
Net profit / year$23,486
63%occupancy
$186ADR
$42,702revenue / year
$117RevPAR
2BR
View
2 BedRoom Duplex Two Storey With Ocean View
Net profit / year$21,937
31%occupancy
$353ADR
$39,885revenue / year
$109RevPAR
3BR
View
The Ocean View Villa * Private Pool *
Net profit / year$20,130
44%occupancy
$228ADR
$36,601revenue / year
$100RevPAR
2BR
View
Villa Melati R3 Ungasan, Hideaway Residence No 103
Net profit / year$18,001
98%occupancy
$92ADR
$32,730revenue / year
$90RevPAR
2BR
View
Villa Lovely Ungasan, Bali.
Net profit / year$16,700
94%occupancy
$89ADR
$30,364revenue / year
$83RevPAR
1BR
View
1 Bedroom Villa with Beautiful Ocean View
Net profit / year$14,972
34%occupancy
$219ADR
$27,221revenue / year
$75RevPAR
2BR
View
2 Bedroom Deluxe With Beautiful Ocean View
Net profit / year$13,099
22%occupancy
$297ADR
$23,817revenue / year
$65RevPAR
1BR
View
Tropical Oasis - Private Pool and Rooftop Terrace
Net profit / year$10,646
70%occupancy
$76ADR
$19,357revenue / year
$53RevPAR
1BR
View
Tranquil 1BR Villa with Shared Pool in Ungasan
Net profit / year$9,669
57%occupancy
$85ADR
$17,580revenue / year
$48RevPAR
3BR
View
Lesurf 3 bedroom + private pool + rooftop
Net profit / year$5,406
24%occupancy
$112ADR
$9,829revenue / year
$27RevPAR
1BR
View
Murna Villa 2, Modern Balinese wooden house
Net profit / year$3,793
59%occupancy
$32ADR
$6,896revenue / year
$19RevPAR