About Us The Investment Location The Villa ROI Simulator Contact Us Request Brochure

Domaine Ulu · $1,400,000 USD

ROI SIMULATOR

Estimate your monthly income, yearly returns, and net yield based on real rental scenarios.

Average Daily Rate (USD) $700
$500 $1,000
Occupancy Rate 80%
60% 100%
0
Monthly Profit
0
Yearly Profit
0
Net Yield

After all taxes, operational and management expenses. Net coefficient of 52% applied to gross rental revenue. USD figures are for reference all transactions are conducted in Indonesian Rupiah.

These figures represent rental income only. Domaine Ulu's full investment case includes permanent freehold land valued at $800,000 USD and capital appreciation potential in one of Asia's fastest-growing luxury markets.

Land Value
$800,000 USD
Purchase Price
$1,400,000 USD
Ownership
Freehold · Permanent

Ready to Go Deeper?

REQUEST A PERSONALISED INVESTMENT ANALYSIS

These figures are projections based on the Uluwatu premium rental market. For a detailed analysis tailored to your investment timeline, contact us directly.

Contact Us →

How It's Calculated

THE METHODOLOGY

The simulator applies a 52% net multiplier to gross rental revenue, accounting for all taxes, platform fees, property management, staff, maintenance, and operational costs typical of a premium Uluwatu villa.

Formula
Monthly = Rate × (Occupancy ÷ 100) × 30 × 0.52
Yearly = Monthly × 12
Net Yield = (Yearly ÷ $1,400,000) × 100

The 52% net multiplier is based on typical operating cost structures for premium managed villas in Uluwatu. Actual results will vary based on management arrangements, seasonal demand, and operational efficiency.