2BR
*NEW* The Heights Melasti | ...
Net profit / year$40,145
95%occupancy
$211ADR
$72,991revenue / year
$200RevPAR
1 / 10
Veritas Ventures Recommendation
We recommend this property to buyers who want a delivered Melasti villa in a small complex: 13 units, with two-bedroom villas of 122 m² at $290,000 in tropical modern style. The villas are built, with an estimated yield of 8–10% on a 25-year lease. The PBG application has been filed rather than granted, which is worth confirming for a completed building.
Project Overview
Melasti · 2 bedrooms · 122 m² · 13 units
District: Melasti
Type: Villas
Layouts: 2 bedrooms
Area: 122 m²
Ownership: Leasehold
Leasehold term: 25 years
Completion: Delivered
Permits: PBG application filed
Developer: LB Group
Units in complex: 13
Leasehold · developer LB Group
Unit types:
2 bedrooms — 122 m² · Tropical modern · 25 years — $290,000
2 bedrooms — 122 m² · Tropical modern · 25 years — $290,000
District: Melasti
Type: Villas
Layouts: 2 bedrooms
Area: 122 m²
Ownership: Leasehold
Leasehold term: 25 years
Completion: Delivered
Permits: PBG application filed
Developer: LB Group
Units in complex: 13
Leasehold · developer LB Group
Unit types:
2 bedrooms — 122 m² · Tropical modern · 25 years — $290,000
2 bedrooms — 122 m² · Tropical modern · 25 years — $290,000
Unit Types
| Type | Price | Size |
|---|---|---|
| 2 bedrooms | $290,000 | 122 m² · Tropical modern · 25 years |
| 2 bedrooms | $290,000 | 122 m² · Tropical modern · 25 years |
Location analytics
How villas nearby earn · Melasti
Operating villas in the same district and format. Real rental performance (comp set, airdna / airbnb). 16 properties, 16 on the map. ROI benchmark: ≈9%.
| Type · market median | Occupancy | ADR | Revenue / year | Profit / year | RevPAR |
|---|---|---|---|---|---|
| 2 bedrooms · 16 | 86% | $167 | $50,046 | $27,525 | 137 |
2BR
2BR
Adara Villas | Brand new 2-bdr
Net profit / year$36,437
78%occupancy
$233ADR
$66,250revenue / year
$182RevPAR
2BR
Jungle View Villa with Exotic ...
Net profit / year$35,043
94%occupancy
$186ADR
$63,714revenue / year
$175RevPAR
2BR
Adara Villas | New 2-bdr Villa i
Net profit / year$34,411
89%occupancy
$193ADR
$62,566revenue / year
$171RevPAR
2BR
Boho 2BR Villa w/ Private Po...
Net profit / year$33,974
85%occupancy
$199ADR
$61,771revenue / year
$169RevPAR
2BR
Adara Villas | Brand new 2-bdr
Net profit / year$33,633
73%occupancy
$230ADR
$61,150revenue / year
$168RevPAR
2BR
Adara Villas | New 2-bdr Villa i
Net profit / year$33,469
80%occupancy
$208ADR
$60,853revenue / year
$167RevPAR
2BR
Tropical Bliss Getaway: Charm
Net profit / year$27,575
93%occupancy
$148ADR
$50,137revenue / year
$137RevPAR
2BR
Amritaz Villa Bali - 7 min to Me
Net profit / year$27,475
91%occupancy
$150ADR
$49,955revenue / year
$137RevPAR
2BR
Tropical Villa Sinar Maluku
Net profit / year$27,419
84%occupancy
$163ADR
$49,853revenue / year
$137RevPAR
2BR
Tropical Villa Indah ~ Scenic G
Net profit / year$27,211
87%occupancy
$156ADR
$49,474revenue / year
$136RevPAR
2BR
A Modern Minimalist Gem with
Net profit / year$26,870
78%occupancy
$172ADR
$48,855revenue / year
$134RevPAR
2BR
Tropical Villa Senang: Private
Net profit / year$26,415
86%occupancy
$153ADR
$48,027revenue / year
$132RevPAR
2BR
Adara Villas | Lovely 2-bdr Vil
Net profit / year$26,138
84%occupancy
$155ADR
$47,523revenue / year
$130RevPAR
2BR
Tropical Villa Asmara: Large G
Net profit / year$25,058
79%occupancy
$158ADR
$45,559revenue / year
$125RevPAR
2BR
Melasti Breeze 3: Brand-New
Net profit / year$24,379
96%occupancy
$127ADR
$44,326revenue / year
$121RevPAR