Villa Sri
Modern Balinese Pavilion House
95-125m²
Living Space
1-2
Bedrooms
1-1,5
Baths
260-350m²
Min. Land Required
6x4m
Pool
9-10 months.
Build Time
✓ Minimalistic Eco Style ✓ Open Concept Layout ✓ Big Swimming Pool ✓ Sun Deck ✓ Private Parking
Villa Sri is a compact Mid-Century Glass pavilion villa designed for 1 or 2 bedroom configurations. The design uses exposed concrete, wide glass doors and a simple open-plan structure to connect the indoor living area with the pool, sun deck and tropical greenery.
The villa can be adjusted for one-bedroom or two-bedroom living while keeping the same clean pavilion character. Its glass structure, direct access to the pool and compact land requirement make it a practical Bali villa model for flexible island living.
Layout Plans
You can choose between 1 bedroom and 2 bedroom configuration. Please note that there is a minimum land size requirement for the villas. For a 1 bedroom configuration at least 260m² plot of land is needed, and for a 2 bedroom configuration at least 350m² plot of land is needed. If you need to build on a bigger size plot, additional cost will apply for perimeter wall construction only.
1 Flour
2 Flour
Villa From The Sky
Villa In Real Life
Villa In Real Life
Luxury Bali Villa Construction Cost
| Soil Work & Preperations | $9,500.00 |
| Concrete Work | $104,400.00 |
| Finishing floor, wall & ceiling work | $27,400.00 |
| Door, windows, glass & decorative | $38,500.00 |
| Mechanical, electrical & plumbing | $28,200.00 |
| Ourdoor ( Fence wall, Gate, etc ) | $18,500.00 |
| Pool & Deck | $23,500.00 |
| Total Villa Costs: | $250,000.00 |
|---|---|
| Premium Land Cost (5 are) For 25 years | $60,000.00 |
| Furniture & Appliances | $30,000.00 |
| Total Investment: | $340,000.00 |
*Price does not include: Permit PBG/SLF & Tax, Landscaping, Community Donations, PLN Connection Fee.
Return Of Investment Estimations
| Occupancy Rate | 60% (Low) | 75% (Mid) | 100% (High) |
| Monthly Rate | $8,800.00 | $8,800.00 | $8,800.00 |
| Monthly Revenue | $5,280.00 | $6,600.00 | $8,800.00 |
| Monthly Expenses | $1,320.00 | $1,320.00 | $1,320.00 |
| Monthly Profits | $3,960.00 | $5,280.00 | $7,480.00 |
| Annual Profits | $47,520.00 | $63,360.00 | $79,200.00 |
| Annual ROI | 13.98% | 18.64% | 26.40% |
| Year to Breakeven | 7.2 | 5.4 | 3.8 |
|---|
*Estimation or for long term rentals. If renting daily can expect about 15-20% higher numbers.
** Expenses include full villa management service which is 15% of the rental revenue.
Don’t believe it? VIEW VILLA CASE STUDIES
Luxury Bali Villa Construction Cost
| Soil Work & Preperations | $9,500.00 |
| Concrete Work | $104,400.00 |
| Finishing floor, wall & ceiling work | $27,400.00 |
| Door, windows, glass & decorative | $38,500.00 |
| Mechanical, electrical & plumbing | $28,200.00 |
| Ourdoor ( Fence wall, Gate, etc ) | $18,500.00 |
| Pool & Deck | $23,500.00 |
| Total Villa Costs: | $250,000.00 |
|---|---|
| Premium Land Cost (5 are) For 25 years | $60,000.00 |
| Furniture & Appliances | $30,000.00 |
| Total Investment: | $340,000.00 |
*Price does not include: Permit PBG/SLF & Tax, Landscaping, Community Donations, PLN Connection Fee.
Return Of Investment Estimations
| Occupancy Rate | 60% (Low) | 75% (Mid) | 100% (High) |
| Monthly Rate | $8,800.00 | $8,800.00 | $8,800.00 |
| Monthly Revenue | $5,280.00 | $6,600.00 | $8,800.00 |
| Monthly Expenses | $1,320.00 | $1,320.00 | $1,320.00 |
| Monthly Profits | $3,960.00 | $5,280.00 | $7,480.00 |
| Annual Profits | $47,520.00 | $63,360.00 | $79,200.00 |
| Annual ROI | 13.98% | 18.64% | 26.40% |
| Year to Breakeven | 7.2 | 5.4 | 3.8 |
|---|
*Estimation or for long term rentals. If renting daily can expect about 15-20% higher numbers.
** Expenses include full villa management service which is 15% of the rental revenue.
Don’t believe it? VIEW VILLA CASE STUDIES
Need To Buy Land
In Bali?
We have our in-house land acquisition team that work with local brokers, landlords and agencies throughout Bali to be able to provide most unique and only reasonably priced properties available for lease and sale.
View More Villa
Designs
Check out all of our selection of unique and breathtaking pre-designed villas at a set price to choose from. Our architects designed these villas with quality and environment in mind.
Collaboration
Have you own design?
Let’s talk.
We’re always open for new ideas and opportunities. Do not hesitate to contact us. See you in Bali soon..