Full Property Management

Marketing & Booking

  • 24/7 Guest Support & Assistance
  • Digital Marketing Strategy
  • Photo, Video, & Drone Shoot
  • Guest Airport Transfers

Housekeeping

  • Villa Staff Management
  • Professional Cleaning
  • Pool & Garden Maintenance
  • Villa Preventive Maintenance

Accounting & Bookkeeping

  • Compliance With Local Taxation
  • Earnings Reporting And Distribution
  • Management Of Utilities And Expenses

High Return on Your Invesment

Located in the heart of Jimbaran, just 12 minutes from GWK Cultural Park, our modern, luxury, and tropical design villa presents an exceptional investment opportunity. Easily accessible from the main street, KONO Villas promises a return on investment of 12-17%, with an anticipated annual appreciation of around 10%.

Whether you choose to reside in your villa part-time and let us handle the property management for the remainder of the year, or you invest solely for rental income, KONO Villas offers an ideal opportunity to consistently enhance your monthly passive income.

3 Key Reasons to Invest in Bali

Top Tourist Destination

Bali attracts millions of visitors yearly with its beautiful
landscapes and rich culture, driving strong demand
for hospitality and tourism-related investments.

Rising Property Values

Property values in Bali offer great potential for capital
appreciation in real estate investments, especially in
popular areas like Jimbaran and Ubud.

Stable Regulations

Bali benefits from stable regulations, particularly in
real estate and tourism, which makes long-term
investments more secure and predictable.

ROI Calculation

With an anticipated annual occupancy rate of at least 70%, you can expect a strong ROI of at least 12%. This makes KONO Villas a smart choice for achieving impressive returns and ensuring a successful investment.

ROI Calculation

Please Select A Option

1 BR Type 1B - Freehold Price

IDR. 2,660,000,000
LOW
MID
HIGH
Occupancy
70%
80%
90%
Average Day Rate (IDR)
Rp2.650.000
Rp2.650.000
Rp2.650.000
Gross Rental Income
Rp667.800.000
Rp763.200.000
Rp858.600.000
Property booking portal
Rp100.170.000
Rp114.480.000
Rp128.790.000
Management
Rp102.173.400
Rp116.769.600
Rp131.365.800
10% TAX
Rp56.763.000
Rp64.872.000
Rp72.981.000
Operational Costs
Rp56.763.000
Rp64.872.000
Rp72.981.000
Total Expenses
Rp315.869.400
Rp360.993.600
Rp406.117.800
NET Income
Rp351.930.600
Rp402.206.400
Rp452.482.200
Annual ROI
13,2%
15,1%
17,0%
Break-even point (years)
7,6
6,6
5,9

*The calculation is made for the Early Bird Price.

**Price may be subject to subsequent changes.

1 BR Type 1A - Freehold Price

IDR. 2,660,000,000
LOW
MID
HIGH
Occupancy
70%
80%
90%
Average Day Rate (IDR)
Rp2.650.000
Rp2.650.000
Rp2.650.000
Gross Rental Income
Rp667.800.000
Rp763.200.000
Rp858.600.000
Property booking portal
Rp100.170.000
Rp114.480.000
Rp128.790.000
Management
Rp102.173.400
Rp116.769.600
Rp131.365.800
10% TAX
Rp56.763.000
Rp64.872.000
Rp72.981.000
Operational Costs
Rp56.763.000
Rp64.872.000
Rp72.981.000
Total Expenses
Rp315.869.400
Rp360.993.600
Rp406.117.800
NET Income
Rp351.930.600
Rp402.206.400
Rp452.482.200
Annual ROI
13,2%
15,1%
17,0%
Break-even point (years)
7,6
6,6
5,9

*The calculation is made for the Early Bird Price.

**Price may be subject to subsequent changes.

2 BR Type 1A - Freehold Price

IDR. 6,415,000,000
LOW
MID
HIGH
Occupancy
70%
80%
90%
Average Day Rate (IDR)
Rp5.850.000,00
Rp5.850.000,00
Rp5.850.000,00
Gross Rental Income
Rp1.474.200.000
Rp1.684.800.000
Rp1.895.400.000
Property booking portal
Rp221.130.000
Rp252.720.000
Rp284.310.000
Management
Rp225.552.600
Rp257.774.400
Rp289.996.200
10% TAX
Rp125.307.000
Rp143.208.000
Rp161.109.000
Operational Costs
Rp125.307.000
Rp143.208.000
Rp161.109.000
Total Expenses
Rp697.296.600
Rp796.910.400
Rp896.524.200
NET Income
Rp776.903.400
Rp887.889.600
Rp998.875.800
Annual ROI
12,1%
13,8%
15,6%
Break-even point (years)
8,3
7,2
6,4

*The calculation is made for the Early Bird Price.

**Price may be subject to subsequent changes.

2 BR Type 1B - Freehold Price

IDR. 6,415,000,000
LOW
MID
HIGH
Occupancy
70%
80%
90%
Average Day Rate (IDR)
Rp5.850.000,00
Rp5.850.000,00
Rp5.850.000,00
Gross Rental Income
Rp1.474.200.000
Rp1.684.800.000
Rp1.895.400.000
Property booking portal
Rp221.130.000
Rp252.720.000
Rp284.310.000
Management
Rp225.552.600
Rp257.774.400
Rp289.996.200
10% TAX
Rp125.307.000
Rp143.208.000
Rp161.109.000
Operational Costs
Rp125.307.000
Rp143.208.000
Rp161.109.000
Total Expenses
Rp697.296.600
Rp796.910.400
Rp896.524.200
NET Income
Rp776.903.400
Rp887.889.600
Rp998.875.800
Annual ROI
12,1%
13,8%
15,6%
Break-even point (years)
8,3
7,2
6,4

*The calculation is made for the Early Bird Price.

**Price may be subject to subsequent changes.

2 BR Type 1C - Freehold Price

IDR. 5,750,000,000
LOW
MID
HIGH
Occupancy
70%
80%
90%
Average Day Rate (IDR)
Rp5.000.000
Rp5.000.000
Rp5.000.000
Gross Rental Income
Rp1.260.000.000
Rp1.440.000.000
Rp1.620.000.000
Property booking portal
Rp189.000.000
Rp216.000.000
Rp243.000.000
Management
Rp192.780.000
Rp220.320.000
Rp247.860.000
10% TAX
Rp107.100.000
Rp122.400.000
Rp137.700.000
Operational Costs
Rp107.100.000
Rp122.400.000
Rp137.700.000
Total Expenses
Rp595.980.000
Rp681.120.000
Rp766.260.000
NET Income
Rp664.020.000
Rp758.880.000
Rp853.740.000
Annual ROI
11,5%
13,2%
14,8%
Break-even point (years)
8,7
7,6
6,7

*The calculation is made for the Early Bird Price.

**Price may be subject to subsequent changes.

2 BR Type 2A - Freehold Price

IDR. 5,915,000,000
LOW
MID
HIGH
Occupancy
70%
80%
90%
Average Day Rate (IDR)
Rp5.000.000
Rp5.000.000
Rp5.000.000
Gross Rental Income
Rp1.260.000.000
Rp1.440.000.000
Rp1.620.000.000
Property booking portal
Rp189.000.000
Rp216.000.000
Rp243.000.000
Management
Rp192.780.000
Rp220.320.000
Rp247.860.000
10% TAX
Rp107.100.000
Rp122.400.000
Rp137.700.000
Operational Costs
Rp107.100.000
Rp122.400.000
Rp137.700.000
Total Expenses
Rp595.980.000
Rp681.120.000
Rp766.260.000
NET Income
Rp664.020.000
Rp758.880.000
Rp853.740.000
Annual ROI
11,2%
12,8%
14,4%
Break-even point (years)
8,9
7,8
6,9

*The calculation is made for the Early Bird Price.

**Price may be subject to subsequent changes.

2 BR Type 2B - Freehold Price

IDR. 5,915,000,000
LOW
MID
HIGH
Occupancy
70%
80%
90%
Average Day Rate (IDR)
Rp5.000.000
Rp5.000.000
Rp5.000.000
Gross Rental Income
Rp1.260.000.000
Rp1.440.000.000
Rp1.620.000.000
Property booking portal
Rp189.000.000
Rp216.000.000
Rp243.000.000
Management
Rp192.780.000
Rp220.320.000
Rp247.860.000
10% TAX
Rp107.100.000
Rp122.400.000
Rp137.700.000
Operational Costs
Rp107.100.000
Rp122.400.000
Rp137.700.000
Total Expenses
Rp595.980.000
Rp681.120.000
Rp766.260.000
NET Income
Rp664.020.000
Rp758.880.000
Rp853.740.000
Annual ROI
11,2%
12,8%
14,4%
Break-even point (years)
8,9
7,8
6,9

*The calculation is made for the Early Bird Price.

**Price may be subject to subsequent changes.

2 BR Type 3A - Freehold Price

IDR. 5,915,000,000
LOW
MID
HIGH
Occupancy
70%
80%
90%
Average Day Rate (USD)
Rp5.000.000
Rp5.000.000
Rp5.000.000
Gross Rental Income
Rp1.260.000.000
Rp1.440.000.000
Rp1.620.000.000
Property booking portal
Rp189.000.000
Rp216.000.000
Rp243.000.000
Management
Rp192.780.000
Rp220.320.000
Rp247.860.000
10% TAX
Rp107.100.000
Rp122.400.000
Rp137.700.000
Operational Costs
Rp107.100.000
Rp122.400.000
Rp137.700.000
Total Expenses
Rp595.980.000
Rp681.120.000
Rp766.260.000
NET Income
Rp664.020.000
Rp758.880.000
Rp853.740.000
Annual ROI
11,2%
12,8%
14,4%
Break-even point (years)
8,9
7,8
6,9

*The calculation is made for the Early Bird Price.

**Price may be subject to subsequent changes.

2 BR Type 3B - Freehold Price

IDR. 6,080,000,000
LOW
MID
HIGH
Occupancy
70%
80%
90%
Average Day Rate (IDR)
Rp5.850.000
Rp5.850.000
Rp5.850.000
Gross Rental Income
Rp1.474.200.000
Rp1.684.800.000
Rp1.895.400.000
Property booking portal
Rp221.130.000
Rp252.720.000
Rp284.310.000
Management
Rp225.552.600
Rp257.774.400
Rp289.996.200
10% TAX
Rp125.307.000
Rp143.208.000
Rp161.109.000
Operational Costs
Rp125.307.000
Rp143.208.000
Rp161.109.000
Total Expenses
Rp697.296.000
Rp796.910.400
Rp896.524.200
NET Income
Rp776.903.400
Rp887.889.600
Rp998.875.800
Annual ROI
12,8%
14,6%
16,4%
Break-even point (years)
7.8
6.8
6.1

*The calculation is made for the Early Bird Price.

**Price may be subject to subsequent changes.

2 BR Type 3C - Freehold Price

IDR. 7,080,000,000
LOW
MID
HIGH
Occupancy
70%
80%
90%
Average Day Rate (IDR)
Rp5.850.000
Rp5.850.000
Rp5.850.000
Gross Rental Income
Rp1.474.200.000
Rp1.684.800.000
Rp1.895.400.000
Property booking portal
Rp221.130.000
Rp252.720.000
Rp284.310.000
Management
Rp225.552.600
Rp257.774.400
Rp289.996.200
10% TAX
Rp125.307.000
Rp143.208.000
Rp161.109.000
Operational Costs
Rp125.307.000
Rp143.208.000
Rp161.109.000
Total Expenses
Rp697.296.600
Rp796.910.400
Rp896.524.200
NET Income
Rp776.903.400
Rp887.889.600
Rp998.875.800
Annual ROI
11,0%
12,5%
14,1%
Break-even point (years)
9,1
8,0
7,1

*The calculation is made for the Early Bird Price.

**Price may be subject to subsequent changes.

4 BR Type 1 - Freehold Price

IDR. 19,235,000,000
LOW
MID
HIGH
Occupancy
70%
80%
90%
Average Day Rate (IDR)
Rp17.550.000
Rp17.550.000
Rp17.550.000
Gross Rental Income
Rp4.422.600.000
Rp5.054.400.000
Rp5.686.200.000
Property booking portal
Rp663.390.000
Rp758.160.000
Rp852.930.000
Management
Rp676.657.800
Rp773.323.200
Rp869.988.600
10% TAX
Rp375.921.000
Rp429.624.000
Rp483.327.000
Operational Costs
Rp375.921.000
Rp429.624.000
Rp483.327.000
Total Expenses
Rp2.091.889.800
Rp2.390.731.200
Rp2.689.572.600
NET Income
Rp2.330.710.200
Rp2.663.668.800
Rp2.996.627.400
Annual ROI
12,1%
13,8%
15,6%
Break-even point (years)
8,3
7,2
6,4

*The calculation is made for the Early Bird Price.

**Price may be subject to subsequent changes.

4 BR Type 2 - Freehold Price

IDR. 19,235,000,000
LOW
MID
HIGH
Occupancy
70%
80%
90%
Average Day Rate (IDR)
Rp17.550.000
Rp17.550.000
Rp17.550.000
Gross Rental Income
Rp4.422.600.000
Rp5.054.400.000
Rp5.686.200.000
Property booking portal
Rp663.390.000
Rp758.160.000
Rp852.930.000
Management
Rp676.657.800
Rp773.323.200
Rp869.988.600
10% TAX
Rp375.921.000
Rp429.624.000
Rp483.327.000
Operational Costs
Rp375.921.000
Rp429.624.000
Rp483.327.000
Total Expenses
Rp2.091.889.800
Rp2.390.731.200
Rp2.689.572.600
NET Income
Rp2.330.710.200
Rp2.663.668.800
Rp2.996.627.400
Annual ROI
12,1%
13,8%
15,6%
Break-even point (years)
8,3
7,2
6,4

*The calculation is made for the Early Bird Price.

**Price may be subject to subsequent changes.

4 BR Type 3 - Freehold Price

IDR. 19,235,000,000
LOW
MID
HIGH
Occupancy
70%
80%
90%
Average Day Rate (IDR)
Rp17.550.000
Rp17.550.000
Rp17.550.000
Gross Rental Income
Rp4.422.600.000
Rp5.054.400.000
Rp5.686.200.000
Property booking portal
Rp663.390.000
Rp758.160.000
Rp852.930.000
Management
Rp676.657.800
Rp773.323.200
Rp869.988.600
10% TAX
Rp375.921.000
Rp429.624.000
Rp483.327.000
Operational Costs
Rp375.921.000
Rp429.624.000
Rp483.327.000
Total Expenses
Rp2.091.889.800
Rp2.390.731.200
Rp2.689.572.600
NET Income
Rp2.330.710.200
Rp2.663.668.800
Rp2.996.627.400
Annual ROI
12,1%
13,8%
15,6%
Break-even point (years)
8,3
7,2
6,4

*The calculation is made for the Early Bird Price.

**Price may be subject to subsequent changes.

4 BR Type 4 - Freehold Price

IDR. 19,235,000,000
LOW
MID
HIGH
Occupancy
70%
80%
90%
Average Day Rate (IDR)
Rp17.550.000
Rp17.550.000
Rp17.550.000
Gross Rental Income
Rp4.422.600.000
Rp5.054.400.000
Rp5.686.200.000
Property booking portal
Rp663.390.000
Rp758.160.000
Rp852.930.000
Management
Rp676.657.800
Rp773.323.200
Rp869.988.600
10% TAX
Rp375.921.000
Rp429.624.000
Rp483.327.000
Operational Costs
Rp375.921.000
Rp429.624.000
Rp483.327.000
Total Expenses
Rp2.091.889.800
Rp2.390.731.200
Rp2.689.572.600
NET Income
Rp2.330.710.200
Rp2.663.668.800
Rp2.996.627.400
Annual ROI
12,1%
13,8%
15,6%
Break-even point (years)
8,3
7,2
6,4

*The calculation is made for the Early Bird Price.

**Price may be subject to subsequent changes.