Only Villa
Padang Linjong · Canggu · Bali
3
Bedrooms
3
Bathrooms
200 m²
Land
200 m²
Built area
Until 2048
Tenure
The residence
A modern three-bedroom retreat, minutes from Echo Beach.
Modern, functional and investment-ready. Two storeys of glass, timber and soft stone wrapped around a private pool — turnkey, fully furnished and leasehold until 2048.
Set on a quiet lane off Padang Linjong, Only Villa pairs clean contemporary architecture with an easy tropical rhythm. Floor-to-ceiling glass opens the double-height living space onto a timber deck and a free-form pool framed by palms.
Inside, a sculptural kitchen island anchors the open-plan ground floor, a floating timber staircase rises to three bedroom suites, and warm concealed lighting gives every room an evening glow. A dedicated workspace makes it as suited to long stays as to holiday letting.
Echo Beach and La Brisa are four minutes away; the cafés, restaurants and studios of central Canggu sit within five to ten. The villa is delivered turnkey — furnished, equipped and ready to live in or to let.
Features
Considered in every detail
- Private swimming pool
- Timber sun deck
- Tropical garden
- Double-height living room
- Kitchen with stone island
- Three en-suite bedrooms
- Freestanding bathtub
- Dedicated home office
- BBQ terrace
- Upper-floor balcony
- Air conditioning & ceiling fans
- Fully furnished, turnkey
Investment model
What this residence could return
Adjust the assumptions. Every listing on this site uses the same method, including the write-down of the leasehold to zero at the end of the term.
- Total acquisition cost
- ≈ $431,000
- Gross rental / year
- ≈ $81,760
- Net income / year
- ≈ $65,408
- Net yield
- 15.2%
- Yield after lease write-down
- 10.6%
- Payback
- 6.6 yrs
incl. 10% government tax
≈ $5,451 per month
before lease write-down
22 years remaining
from net income
| Scenario | Occupancy | Net income / yr | Net yield | After write-down |
|---|---|---|---|---|
| conservative | 65% | $44,840 | 10.4% | 5.9% |
| Your inputs | 80% | $65,408 | 15.2% | 10.6% |
| optimistic | 85% | $76,446 | 17.7% | 13.2% |
Estimate, not a guarantee. Starting assumptions: Owner's projection, short-term rental. Conservative = rate −10%, occupancy −15 pts, costs +5 pts. Optimistic = rate +10%, occupancy +5 pts. Excludes income tax, financing and currency movements; a lease extension would add value not shown here. Figures are estimates based on the owner's projection and current market conditions. They are not a guarantee of future income or returns. Seek independent legal and financial advice before investing.
Gallery
Every room, every angle · 45
Video tour · Only Villa
Step inside
Walk through in daylight, then again after dusk when the lighting takes over. For a live tour with our team, book a video call.
- Daytime tour3:31
- Evening tour3:02
The neighbourhood
Everything within a short ride
- Café strip1MIN
- Echo Beach & La Brisa4MIN
- Supermarket5MIN
- Batu Bolong Beach7MIN
Approximate travel times by scooter or car.
Collection
