Uluwatu, Bali
Next Launch — Coming Soon
The next villa is forming. Details — full numbers, photos, and the circle — are released to qualified members first.
Total property value
$320k
Your share cost
$52k
1 / 5 share
Annual usage
6 weeks
Reservation deposit
USD 1,000
Refundable in 21 days
5 of 5 slots remaining
About this villa
A residence, not a rental.
The next villa is forming. Details — full numbers, photos, and the circle — are released to qualified members first. Submit your qualification to be among the first to see the deck.
- Off-plan acquisition
- Projected net yield 13.0% pre dividend tax
- 5 of 5 slots open — qualification first
- Full-time villa manager + housekeeping
- Co-ownership SPV with right of first refusal on exit
Investment Projection
Project your return over five years
Indicative figures based on historical Bali villa appreciation (12% annual) and a target rental yield of 13.0% on share value. Past performance is not a guarantee of future results.
Initial share
$52k
Year 5 share value
$92k
5-year total return
+149.5%
Year 1 · 2027
+25.0%
- Share value
- $58k
- Rental income
- $7k
- Cumulative
- $7k
Year 2 · 2028
+52.2%
- Share value
- $65k
- Rental income
- $7k
- Cumulative
- $14k
Year 3 · 2029
+81.9%
- Share value
- $73k
- Rental income
- $8k
- Cumulative
- $22k
Year 4 · 2030
+114.2%
- Share value
- $82k
- Rental income
- $8k
- Cumulative
- $30k
Year 5 · 2031
+149.5%
- Share value
- $92k
- Rental income
- $9k
- Cumulative
- $38k
Disclaimer: Projections are illustrative. Actual returns depend on market conditions, occupancy, and operating costs. Annual contributions for taxes, staff, and maintenance are not deducted from the figures above. This is not investment advice.
Compared to bank deposits
How does this stack up against the bank?
Cumulative value of your initial $52k held in this villa share versus a 1-year time deposit in Indonesia (~5.5% p.a.) or a 1-year USD CD in the United States (~4.5% p.a.) — rolled over and compounded over five years.
This villa share
$130k
+149.5% over 5 years
Indonesia deposit
$68k
+30.7% over 5 years
US deposit
$65k
+24.6% over 5 years
All values shown in USD. Indicative deposit rates as of 2026; actual rates vary by bank and tenor. Term deposits are insured by LPS / FDIC up to local limits and remain liquid at maturity. The villa share carries property and liquidity risk and is not deposit-insured. The Indonesia deposit line assumes constant USD/IDR FX. This is not a guarantee of return or investment advice.
The Circle
5 slots open
Be the first to join the circle
This villa is newly listed. Place your interest now to shape the founding circle of co-owners.
Gallery
Inside the villa
Reserve your seat
5 of 5 slots remain at Next Launch — Coming Soon.
Join the waitlist to be notified the moment a slot opens. We’ll reach out within 48 hours to walk you through the ownership structure.
From $52,000 per share