Test Investment Summary - SKHAI

Preferences

Define your preferences

Investment Summary

Core Villas Bali

3-Bedroom Private Pool Villa · Munggu, Bali

Scroll

Prepared for

Mr. John Anderson

February 24, 2026

Valid for 7 days

Nicky locked in a great deal for you — pricing is held for 7 daysThis summary is confidential and prepared exclusively for you

From your advisor

Dear John,

Thank you for your interest in Core Villas Bali. This document outlines the investment details for a 3-bedroom villa in our Munggu development — a rare opportunity to own a turnkey property in one of Bali’s most promising growth corridors.

I’m available to walk you through every detail at your convenience.

Nicky Payne

Nicky Payne

Head of Sales — Australia

Core Villas Bali
Managed Residence

18 private pool villas in Munggu, Bali — positioned in the emerging corridor between Canggu and Tanah Lot. Modern tropical architecture designed for living, holidays, and investment, with projected net yields of 14–18% annually. Fully managed for peace of mind ownership.

Core Villas Bali

14-18%

Forecasted Yield

18 Villas

Limited Availability

Secured & Managed

Compound

Optional Rental & Property Management

Services

Your Property

Core 3 — Plot 3

Plot

03

Land Area

±335 sqm

Villa

CORE (3)

Build Area

XXX SQM

Bedrooms

3

Bathrooms

3

Construction

10-12 Months

Investment Overview

Core 3 — Plot 3

Property

Core 3 — Plot 3

Private Pool, Open-plan Living, Double-height Ceilings, Pool-access Master Suite, Private Garden, Parking

Bedrooms3
Bathrooms3.5
Land335 sqm

Price Summary

Core 3 — Plot 3IDR 5,860,050,000
Landscape Package (USD 3,500)Complimentary
Furniture Package (USD 12,000)Complimentary
1-Year STAYLAR Management (USD 2,400)Complimentary
Your TotalIDR 5,860,050,000

Bonuses

Pre-Sale PricingLocked — increases at 60% sold
Owner Stays14 complimentary nights per year
Rental ManagementFirst year by STAYLAR included
AvailabilityOnly 18 villas — limited plots remaining

Returns

Projected Annual Yield14-18% net
Break Even4-7 years
Est. Yearly Rental IncomeIDR 777,000,000
Capital Appreciation+29% growth after first year
Est. Monthly Net IncomeEUR 3,500 – 4,000

Payment Schedule

6 stages over 12-18 months from contract signing, correlated to construction milestones

Booking FeeIDR 175,801,500
Total InvestmentIDR 5,860,050,000
Timeframe12-18 months from contract signing
Stages6
MethodBank transfer to PT SKHAI Indonesia escrow account. Crypto accepted (BTC/USDT). Stripe available for booking deposit.
StageDue%Amount (IDR)
Booking Depositi Upon signing 3% 175,801,500
Contract Signing Within 30 days 30% 1,758,015,000
Foundation Complete Month 3 20% 1,172,010,000
Roof Structure Month 6 20% 1,172,010,000
Interior Finishes Month 10 20% 1,172,010,000
Handover & Keysi Month 14 7% 410,203,500
Total
IDR5,860,050,000

About
Your
Investment

Yes — through a PT PMA (foreign-owned company) structure, you receive full freehold title. We handle the entire setup.

Approximately USD 3,600/year covering maintenance, insurance, and property management fees.

Projections are based on comparable Bali rental data. STAYLAR manages bookings, pricing, and guest services for optimal occupancy.

14 months from contract signing, with monthly progress updates and site visit invitations.

STAYLAR, our in-house hospitality platform, manages all marketing, bookings, guest services, and maintenance. You receive monthly statements and payouts directly to your account — fully hands-off ownership.

Yes. You receive 14 complimentary nights per year. Many owners use 2-4 weeks personally while maximising rental income the rest of the year. Additional personal stays can be arranged at discounted owner rates.

Booking Fee

IDR 175,801,500

Secure your villa and take it off the market

Reserve Now

All payments are due in Indonesian Rupiah (IDR). The client is solely responsible for currency exchange fluctuations, bank fees, taxes, and any associated transfer costs.

These pre-renderings are for illustration purposes only. Actual layouts may vary. Please refer to the official floor plan for exact dimensions and specifications. Materials, textures, colors, and finishes are for reference only, and the villa will adhere to CORE Villas specifications. Landscaping, built-ins, finishes, and furniture are optional upgrades. The design is subject to change based on legal, architectural, and engineering requirements. The developer reserves the right to modify plans without prior notice. Contact our sales team for details.

Note: This is a preliminary floor plan and is subject to change based on architectural, legal, construction, and other requirements. Furniture, kitchen, kitchen island, and outdoor shower are not included. Areas in SQM represent estimated maximum surfaces and may be adjusted by the Developer.