DEVELOPMENT / noor villas / 3 BEDROOM
noor villas
3 BEDROOM
€ 335,000
10-14%
243 M²
Freehold
10-15% Yearly
*T he ROI depends on the occupancy and is specified in below table.
** The value increase of your land is expected to be around 10-15% yearly. This is because Kuta is rising very fast.
The 3-bedroom villa will feature:
- A garden with a private pool and outside shower
- An open living room with a big sofa
- An open kitchen with an island and equipped with appliances
- Three bedrooms and three bathrooms
- Fully furnished
The price of each villa is shown in the Masterplan below.
features &
Inclusion
- Modern Mediterranean
- Fully Furnished
- Kitchen with Appliances
- Private Pool
- Freehold (Full Ownership)
- Restaurant on Site
- Hands-off Investment
- Privacy
RETURN ON
INVESTMENT
Occupany |
75% (Mid) |
85% (High) |
95% (Optimum) |
|---|---|---|---|
|
Nightly Rate |
€ 220 |
€ 220 |
€ 220 |
|
Yearly Revenue |
€ 60.225 |
€ 68.255 |
€ 76.285 |
|
Yearly Expenses * |
€ 28.908 |
€ 32.762 |
€ 36.617 |
|
Annual Profit ** |
€ 31.317 |
€ 35.493 |
€ 39.668 |
|
ROI |
10% |
11% |
13% |
* Yearly expenses involve: 15% Property Management, 11% Revenue Tax, 10% Staff, 5% Maintenance, 5% Elektra & Water, 2% Internet, Insurance & Marketing. (Profit tax is not included in the cost, as it varies per investor. Additionally, some investors may choose to retain profits within their PMA for reinvestment.)
** Profits are distributed quarterly.
The
Location
- 1 minute to main street
- 3 minutes to Kuta Beach
- Trendy cafes & Delicious restaurants
- 20 minutes to airport
- 30 minutes to Selong Blanek Beach
- 15 minutes to Tanjung Aan beach
The Payment Plan
We started in Q4 2025, and construction progress is almost 60%. We expect to complete the project around July 2027.
% of Payment |
Activity |
When |
|---|---|---|
|
25% |
Signing the purchase agreement and Property Management agreement. |
Upon signing agreement |
|
25% |
Progress over 80% |
January 2027 |
|
50% |
Delivery of the villa |
June / July 2027 |
The planning is based on our experience. Please note that this is a projected timeline and we will do our utmost to deliver according to plan. In practice, however, unforeseen circumstances can occur that can affect the timeline. We will always keep you informed of any significant changes. In addition, we always inform buyers at least 2 months in advance about when the next payment is due.
The Master Plan
Noor villas resort contains:
- 12 villas with one bedroom (A1-A12)
- 8 villas with two bedrooms (B1-B8)
- 2 villas with three bedrooms (C1 & C2)
The price includes VAT, full ownership of the land and villa, and a complete furniture package, ensuring the villa is fully furnished and ready for immediate tourist rental upon completion.
The price excludes PMA setup cost, transfer tax (5%), and notary fees (1%).
I am interested
Book a free online call with Rahim and discover Noor Villas, life in Kuta Lombok, and the investment opportunity.