DEVELOPMENT / noor villas / 1 BEDROOM
Noor villas
1 BEDROOM
€ 165,000
10-13%
110-123 M²
Freehold
Asset value increase****
10-15% Yearly
* The exact price depends on the chosen plot and the price is without these costs: Transfer tax (5%), Notary cost (1%) and PMA setup (± €1.500,-)
** The ROI depends on the occupancy and is specified in below table.
*** The exact size of the plot depends on which villa in the Masterplan you choose.
**** The value increase of your land is expected to be around 10-15% yearly. So upon delivery your land is already 20-30% more worth. This is because Kuta is rising very fast.
The 1-bedroom villa will feature:
A garden with a private pool and outside shower
An open living room
An open kitchen with an island and equipped with appliances
One bedroom and a bathroom
Fully furnished
Prices of the villas are 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 and No Alchohol Served
RETURN ON
INVESTMENT
Occupany |
75% (Low) |
85% (Mid) |
95% (High) |
|---|---|---|---|
|
Average Nightly Rate |
€ 120 |
€ 120 |
€ 120 |
|
Yearly Revenue |
€ 32.850 |
€ 37.230 |
€ 41.610 |
|
Yearly Expenses * |
€ 15.768 |
€ 17.870 |
€ 19.973 |
|
Annual Profit |
€ 17.082 |
€ 19.360 |
€ 21.637 |
|
ROI |
10% |
12% |
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.)
The
Location
- 1 minute to mosque
- 1 minute to main street
- Trendy cafés & Delicious restaurants
- 20 minutes to airport
- 3 minutes to Kuta Beach
- 15 minutes to Tanjung Aan beach
The Payment Plan
Buyers who want to pay the total amount at once receive a lucrative discount of 5%.
Want to pay in installments? Below payment plan is based on our expectation that the project will take approximately 2,5 years to realize.
% of Payment |
Activity |
When |
|---|---|---|
|
35% |
Signing the purchase agreement and Property Management agreement |
Q2 2025 |
|
35% |
Foundation finished and start with structure |
Q2 2026 |
|
20% |
Start with finishing and interior |
Q1 2027 |
|
10% |
Delivery of the villa |
Q4 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 3 months in advance about when the next payment is due.
The Master Plan
In this plan the 1-bedroom villas are highlighted in green. You can see the price for each villa and which are still available.
Noor villas resort has:
12 villas with one bedroom
8 villas with two bedrooms
2 villas with three bedrooms
I am interested
Book a free online call with Rahim and get a personal introduction to Noor Villas, life in Kuta Lombok, and what makes this such a promising investment.
You can ask Rahim anything!