CANGGU · ID RR-5572

Akami Villas: five-bedroom villa, 240 m², on a 900 m² plot in Buduk

The 240 m² (≈ 2,585 sq ft) five-bedroom house is the larger of two at Akami Villas, on a 900 m² plot with a pool and room for a big garden. It costs Rp 12.12 bn, on a residential (R) lot with 23 years 11 months of lease plus 25.

وحدة في Akami Villas · الوحدات المعروضة: 2

  • Leasehold 24 + 25 years
  • Built
  • Private pool
  • 5bedrooms
  • 5bathrooms
  • 240 m²house size
  • 900 m²plot
  • Leasehold24 + 25 years

العقار

What you get

The five-bedroom is the project's senior house: 240 m² on 900 m² of land. Plots like that are rare in Canggu, where villas usually stand on 200–400 m².

Five bedrooms suit a big family or a company that rents the house to groups. The photos show timber-rafter roofs and glass from floor to ceiling, so each bedroom gets daylight and a garden view.

Our model starts from Rp 5.8 million a night, the level of villas with three bedrooms and up in Canggu, and we stay at or below the area's range for five bedrooms. Base occupancy is 64%, cautious 54%, strong 74%. Operating costs take 16% of revenue. The base case leaves about Rp 1.13 bn a year, or 9.3% of the price.

حساب هذا العقار

عائد Akami Villas · 5 bedrooms: الإجمالي والصافي

The developer doesn't publish a yield for this villa. Below is our model: Rp 5.8 million a night, then operating costs off the top of revenue.

إجمالي 11.1%≈ 1.34 مليار روبية سنوياً بإشغال 64% و5.8 مليون روبية لليلة صافٍ 9.3%≈ 1.13 مليار روبية سنوياً · الاسترداد خلال ≈ 10.7 سنة
  • إيراد الإيجار الإجمالي1.34 مليار روبية11.1% من السعر · سعر الليلة 5.8 مليون روبية، الإشغال 64%
  • Operating costs215 مليون روبية16% of revenue · management, tax, wear and upkeep
  • الصافي لك1.13 مليار روبية9.3% من السعر · الاسترداد خلال ≈ 10.7 سنة
سيناريوهات الإشغال: Akami Villas · 5 bedrooms
الإشغالالدخل الإجماليالمصاريف 16%الصافي% من السعرفترة استرداد رأس المال
54%cautious1.13 مليار روبية181 مليون روبية952 مليون روبية7.9%12.7 سنة
64%base1.34 مليار روبية215 مليون روبية1.13 مليار روبية9.3%10.7 سنة
74%strong1.55 مليار روبية249 مليون روبية1.31 مليار روبية10.8%9.3 سنة

We assume 64% occupancy with a professional manager. Cautious is 54%, strong 74%.

من أين الأرقام

أرقام المطور
لا تذكر مواد المطور أي عائد، لذلك يعتمد النموذج على بيانات السوق وحدها.
سعر الليلة
5.8 مليون روبية، تقديرنا للمنطقة: بناءً على عقارات مماثلة في المنطقة تُدار باحتراف، مع تعديلها بحسب نوع العقار ومساحته ومستوى التشطيب.
نسبة الإشغال
بلغ متوسط إشغال فنادق بالي 73.2% في 2025 (Horwath HTL / C9 Hotelworks). للعقارات المؤجرة عبر شركة إدارة محترفة نحسب ثلاثة سيناريوهات: متحفظ 54%، وأساسي 64%، وقوي 74%.
المصاريف
16% من الإيراد: المصاريف التشغيلية للعقار.
عقارات مماثلة
BASE Canggu · فيلا بغرفة نوم، 50 م²: 10.0% صافٍ بإشغال 54%; BASE Canggu · فيلا بغرفة نوم، 40 م²: 10.0% صافٍ بإشغال 53%; White Palm · فيلا بغرفتي نوم: 10.0% صافٍ بإشغال 69%.
التقارير والبيانات
Horwath HTL / C9 Hotelworks — Bali Hotel & Branded Residences 2026 (مارس 2026); Colliers — Bali Hotel Market Report Q2 2026; تقريرنا عن سوق بالي 2026; عائد الفلل في كانجو وبيريرينان.

هذا تقدير من Rise Real Bali، وليس ضماناً للدخل. نعيد حساب سعر الليلة والإشغال لوحدتك ولشركة الإدارة التي تختارها؛ وبيانات العقار من مواد المطوّر. منهجيتنا وما لا نضمنه مشروحان في المعلومات القانونية.

اطلب الحساب عبر واتساب

الملكية

الملكية وما تحصل عليه فعلاً

The five-bedroom comes as a leasehold: 23 years 11 months on the land, plus a 25-year extension described as guaranteed. You reserve with a refundable deposit, sign before a notary and pay the rest when the keys arrive. The PBG and SLF are in progress, and we ask for both in writing before any money moves.

الملكية والتراخيص: Akami Villas · 5 bedrooms
Form of ownershipLeaseholdForeigners can't hold freehold (Hak Milik) in their own name. The legal routes are leasehold, a right-to-use title (Hak Pakai) for residents with a stay permit, and a foreign-owned company (PT PMA) holding a right to build (HGB).
Lease term24 + 25 yearsThe base term of 23 years 11 months carries a 25-year extension. Years left are counted at handover, and the extension goes into the contract in writing.
ZoningResidential (R), per the developerA residential plot needs a separate look for nightly letting. We compare it with the RDTR before the deposit.
Building approval (PBG)In progressAhead of a reservation we gather the permit number and a copy of the approval.
DeveloperOCTO Bali GroupThe entity behind the project and its finished work get our attention.
Certificate of occupancy (SLF)In progressA rental license depends on the SLF, so its status goes in our report before you commit.
Short-term rental license (NIB)To confirmAirbnb, Booking.com and other platforms are removing villas that don't hold a valid rental license (NIB). Until this property gets its license, we model long-term rental only.
Indonesian nomineeNot usedPutting the property in a local person's name is a criminal risk under Perda 4/2026, and you can lose the asset in a dispute. We don't handle these deals.
Developer escrowNone, the market works without itYour protection is the structure: payments tied to verified construction stages and a late-delivery penalty in the contract.
Furniture and handoverPackage to confirmThe furniture and appliance list is attached to the contract as an appendix.
Before you pay a deposit, we check the land, the permits and who is selling, then hand you a written report that lists anything still open.
Gusti Ayuوسيطة عقارية · Rise Real Bali
على واتساب

هلا، معك جوستي. أرسل لك قائمة الأسعار الكاملة وخطة السداد لـ Akami Villas · 5 bedrooms؟

اترك رقمك على واتساب وأرسلها لك اليوم، مع حساب العائد الصافي.

الشروط

جدول دفعات Akami Villas · 5 bedrooms

  1. ReservationRp 177 million, refundable, reserves the house.
  2. SigningThe notary signs the contract after our checks pass.
  3. HandoverYou pay the remainder at the notary against the keys.

The five-bedroom follows the same short schedule as its neighbor. We confirm it in the PPJB after our review.

الموقع

الموقع: Buduk · Canggu

Buduk sits at the quiet northern end of Canggu, among rice fields and villas. For a five-bedroom the space is welcome, but the beaches need a vehicle.

Akami Villas 5BR: villa facade with a glass-edged pool
Canggu · Badung · Buduk, Mengwi
  • Echo Beach≈ 4.8 km, straight line
  • Tanah Lot Temple≈ 7.5 km, straight line
  • Seminyak center≈ 8.5 km, straight line
  • Ngurah Rai Airport≈ 15 km, straight line

Large plots and calm explain the appeal. The trade is a longer ride to restaurants and the coast.

Buduk · Canggu · خريطة Google

دليل المنطقة وكل عقاراتها

إجابات مباشرة

أسئلة عن Akami Villas · 5 bedrooms

Do I pay Rise Real Bali anything for the Akami 5BR?

No. Rp 12.12 bn is the developer's price, and the developer settles our commission. We pay for the checks that precede a deposit on this house: the lease and its extension clause, the residential zone against RDTR, the developer's entity, and the PBG number with a copy of the approval.

Can I buy the five-bedroom villa without visiting Bali?

Yes. We walk you through the house on Zoom and a notary signs for you under a power of attorney. We accept the keys on your behalf. The house is built, with handover due in October 2026. The refundable Rp 177 million deposit comes first and the notary receives the balance.

How do you work out income for a five-bedroom villa?

We start from Rp 5.8 million a night, taken from comparable villas in Canggu and held at the bottom of that range because five bedrooms are rarer to book. Base occupancy is 64%. Operating costs absorb 16% of revenue. The result is our estimate, not a promise.

Is the 900 m² plot a selling point?

It is. Most Canggu villas stand on 200–400 m², so this lot leaves space for a large pool deck, a lawn and parking. The land is also part of the leasehold, so the extension terms matter for its value. We write them into the contract and check the residential zoning before you reserve.

العقارات

عقارات مشابهة

شاهد كل العقارات ←