ROI Calculator · Bali Villas

How much does your
Bali villa earn?

Adjust the sliders to model your investment. See annual ROI, payback period, and 5-year cumulative returns — instantly.

Your investment parameters
Nightly rate
80 €
30 €200 €
Occupancy rate
70%
40%90%
Leasehold cost
8,000 €
0 €50,000 €
Satu Bulan
Short-term rental · ready month 2
Traditional build
9-month construction · long-term
Initial Investment
Gross Annual Revenue
Net Annual Revenue
Annual ROI
Year 1 Earnings
Payback Period
5-year cumulative return
Net position (€) from day 0. Crosses zero = fully paid back.
Satu Bulan
Traditional
Get your full report

Want a personalised projection?

Enter your email and we'll send you a tailored ROI estimate based on your land and budget.

Projections are illustrative estimates based on the parameters you set. Satu Bulan assumes 25% operating costs (platform fees, cleaning, management). Traditional build assumes 30% costs and a 9-month construction period. Actual results depend on location, seasonality, management quality, and market conditions. This is not financial advice.

Get started

Ready to build?

We work with developers and investors. Minimum 3 units. Fixed price per unit.

Talk to us on WhatsApp