Kontak
Villa

private luxury 5BR villa in elite uluwatu area

pecatu
Rp 4,90M
Windy Rosalin & Handy
Windy Rosalin & Handy
DISCOVERY CENTRAL BALI
Dengan mengklik tombol kontak, Anda menyetujui Syarat Ketentuan dan Kebijakan Privasi kami
Ringkasan
LT :220m²
LB :250m²
5 kamar tidur​
5 kamar mandi
SHM
Spesifikasi & Fasilitas
Tipe
Villa
Kondisi: Bagus Sekali
Sertifikat: SHM
IMB: Yes
Ukuran
Luas Tanah: 220m²
Luas Bangunan: 250m²
Perabotan dan Furniture
AC: 7 unit
Ruangan
Kamar Tidur: 5
Kamar Mandi: 5
Lainnya
Keunikan Properti
Experience refined living in one of Uluwatu’s most prestigious and well-established neighborhoods — a true “old money” enclave known for its quiet luxury, wide roads (rare in Bali listings), and high-quality surroundings. This property stands out not only for its location, but also for its solid construction and complete renovation, making it a rare opportunity for both private residence or business investment.

✨ Key Highlights:
  • Located in an exclusive, high-end residential area with a strong community of premium properties.
  • Wide and spacious access roads, ensuring comfort, privacy, and easy vehicle movement.
  • Underground electricity and internet infrastructure, offering a clean, modern, and visually uncluttered environment.
  • Flood-free zone, providing long-term security and peace of mind.

Property Details:
  • Facing: North

Property Features:
  • Fully renovated structure in Jan 2026 – built to last with quality improvements throughout.
  • All new electrical wiring and plumbing system.
  • Upgraded to 3-phase electricity, ideal for residential or commercial us.
  • Large underground water tank (±12,000 liters) ensuring stable water supply.
  • Strong, durable construction with attention to long-term functionality.
  • Private Pool & Rooftop with Ocean view.
  • 5 Bedrooms with en-suite bathrooms (All beds : KingKoil).
  • Fully furnished & equipped kitchen (oven electric, microwave, water dispenser, 2 fridge, 5 cook-top burner with hood, juicer, blender, rice cooker, 2 toaster, crockery, glassware, etc.
  • Close living room & dining area with 2 AC.
  • Pool table.
  • 5 Smart TV and & 7 AC.
  • Smart lock door.
  • 3 CCTV outdoor.
  • 3 set of desk & chair.
  • All electrical plugs are international plus USB port.
  • Bell with video intercom system.
  • Safety box.
  • Washing machine.
  • 4 big gas bottles and 10 bottles of aqua gallon.
  • Quiet & strategic location (no construction).
  • Parking area (car and motorbike) - wide streets.
  • Wheelchair accessible downstairs.
  • Electricity 10,600 watts.
  • Around a 12,000 liter water ground tank.
  • 2 hot water systems (gas) for all bathrooms and kitchens.

Legal & Security:
  • Clear title, no dispute

Perfect For:
  • Luxury Private Residence
  • Property investors
  • Airbnb / rental business
  • Expats or couples looking for a ready-to-move-in home

This attracts:
  • Higher-budget guests
  • Families & groups
  • Long-stay renters
  • Digital nomads with money

ROI Calculation:
Based on Price IDR 4.9 Billion Rupiah :
Conservative ROI : 16.8% / year
Moderate ROI : 19.9% / year
Optimistic ROI : 23% / year

Payback Period :
Conservative : 6 years
Moderate : 5 years
Optimistic : 4.3 years

Important Insight (Your Property Advantage)
Rivers Sahadewa Uluwatu has strong selling points that can push ROI higher than average:
  • Located in premium “old money” area (better guest profile)
  • Wide roads + underground utilities (rare in Bali → premium perception)
  • 3-phase electricity (good for events / luxury rental)
  • Fully renovated (low capex in first years)

This means:
  • You can potentially charge above average nightly rate
  • Attract higher-quality, longer-stay guests
  • Reduce early maintenance costs → higher real ROI
Windy Rosalin & Handy
Windy Rosalin & Handy
DISCOVERY CENTRAL BALI
Dengan mengklik tombol kontak, Anda menyetujui Syarat Ketentuan dan Kebijakan Privasi kami
Hubungi Telepon Agen
Simulasi KPR
Rupiah

Uang Muka harus antara 20% sampai 70% dari harga properti

Jumlah uang muka sebesar 30%.

Jumlah pinjaman Rp. 3.430.000.000

Tahun

Maximum jangka waktu adalah 20 tahun, dan harus lebih besar dari jangka waktu Fix dan jangka waktu Floating

Total bulan: 180 bulan

%
Tahun

Maximum jangka waktu adalah 20 tahun, dan harus lebih kecil/sama dengan jangka waktu KPR

Total bulan: 180 bulan

%
Tahun

Total bulan: 48 bulan

Estimasi Angsuran Bulanan - Bunga Fix
Angsuran pada tahun ke 1 sampai ke 15
Rp. 27.124.221
Cicilan bunga fix (5%)
Angsuran pada tahun ke 3 sampai ke 4
Rp 6.788.194
Cicilan bunga fix (5%)
Angsuran pada tahun ke 5
Rp 6.788.194
Cicilan bunga fix (5%)
Estimasi Angsuran Bulanan - Bunga Floating
Angsuran pada tahun ke 5 sampai ke 10
Rp 7.485.701
Cicilan bunga floating (8%)
Jumlah Pinjaman
Rp. 3.430.000.000
Tenor
15 tahun (180 bulan)
Suku Bunga fix
5%
Suku Bunga floating
8%
Uang Muka yang Harus Dibayar
Rp. 1.866.900.000
Jumlah Uang muka
Rp. 1.470.000.000 (30%)
Biaya AJB
Rp. 49.000.00049000000
Biaya balik nama
Rp. 245.000.000245000000
Biaya notaris
Rp. 102.900.000102900000
Ingin Beli Rumah? Konsultasikan Bersama Agen Discovery Property
Agen kami tahu cara terbaik untuk membantu Anda mendapatkan rumah yang cocok—cepat dan tanpa ribet
Simulasi diatas berdasarkan standard Bank berikut:
Simulasi diatas berdasarkan perhitungan umum / standard kebijakan KPR bank, angka dapat berbeda tergantung dari bank yang akan Anda gunakan.