ROI Calculator · Bali Investment

How much does your
Bali villa earn?

Same investment. Two execution systems. See exactly how 30-day delivery, fixed pricing, and lower operational friction compound into a meaningfully better return over time.

Select your model
Configure your investment scenario
€80 / night
€50€150
70%
55%95%
€8,000
€4,000€20,000
One-time payment at investment start. Amortized over 25 years.

Same investment. Different execution.

Both scenarios start with the same budget. What changes is the system that deploys it — and that gap compounds every single year.

Best Value
Satu Bulan Villas
SATU Studio 30
~30 m² · Airbnb-ready in 30 days · Fixed price
Villa investment €29,000
Leasehold (25 yr)
Total investment
Launch timeline 30 days
Price certainty Fixed · guaranteed
Revenue in Year 1 Full year
Annual gross income
Operating costs (25%)
Annual net income
Payback period
incl. 1-month launch period
Year 1 net profit
Renting from month 2
Annual ROI
on total investment
Traditional Construction
Traditional Build · ~30 m²
~30 m² · Same budget · 12+ months to first revenue
Villa investment €29,000
Leasehold (25 yr)
Total investment
Launch timeline 12+ months
Price certainty Variable · overruns likely
Revenue in Year 1 €0 · under construction
Annual gross income
Operating costs (est. 30%)
Annual net income
Payback period
incl. 12-month construction period
Year 1 net profit
€0
Under construction year 1
Annual ROI
on total investment
Cumulative net profit — year by year
10-year investment horizon. Based on your current scenario settings.
Full Analysis
Unlock the complete projection
Enter your email below to receive the full 10-year chart and a personalised investment report — free.

Figures are indicative estimates based on Bali short-term rental market data. Actual ROI varies with location, management quality, seasonality, and market conditions.
Operating costs include cleaning, maintenance, platform fees (Airbnb / Booking.com), and guest management. Satu Bulan Villas does not offer rental guarantees or property management services.