Ayurvedagram Bali is located in the heart of Ubud, a tranquil yet luxurious hideaway offers Ayurvedic healing, with 25 room resorts surrounded by lush jungles, rice paddies, and river valleys.
Overview
Expected Income:
10%
Project value
$15 mln
Token price
$1000
Minimum invest:
$1000
Fundraise
10/1000
Target pre-sale stage and what happen after?
Put additional information about convert to asset and XYZ benefit , after achieve a soft cap
Join now
Opportunity owning one of the luxurious resort in Ubud with rich cultural heritage
Expected 5 year average yield 10%
Proven track record of hotel performance and operating villas
The buyer will entitled with many benefits, such as free stay, F&B or spa discount, etc (for certain amount of investment)
Desa Kendran, Tegallalang Ubud, Kenderan, Tegallalang, Gianyar Regency, Bali 82191
Land size
2.4 Ha
Construction year
2010 & 2022
Number of rooms
25
Gross revenue/year
$7,092,910
Gross revenue/month
$591,076
Operating cost
-$166,112
SG&A cost
-$92.662
Other cost
-$117,311
Net revenue/month
$214,991
Net revenue/year
$2,579,894
Total investment
$15,000,000
Expected income
17.2%
Investment*
%Token ownership
IRR
Average Yield
Equity Multiple
Total
$ 15 M
100%
17,34%
10,78%
2,04x
Investor class A
$ 100 K
0,7%
25,98%
20,00%
2,50x
Investor class B
$ 900 K
6,0%
19,94%
13,45%
2,17x
Investor class C
$ 1 M
6,7%
19,02%
12,46%
2,12x
Investor class D
$ 13 M
86,7%
16,97%
10,39%
2,02x
5-Year Projected returns
Investment Class B
Operating Cash Flow
Net Sales Proceeds
Total Cash Flow
Y0
-10,000
100%
17,34%
10,78%
Y1
$ 100 K
1.500
25,98%
1.500
Y2
$ 900 K
1.010
19,94%
1.010
Y3
$ 1 M
1.106
19,02%
1.106
Y4
$ 13 M
1.382
16,97%
1.382
Y5
$ 13 M
1.728
15.000
16.728
*) Investors will have the opportunity to earn different APYs depending on the timing of their investment. The earlier the investment, the higher the expected returns, with preferred return provided for those who invest prior to the 2 million USD raise. However, for those who invest after the raise, APYs will be based on the actual return results, which are expected to be around 10% for 5 years.
Join now
Opportunity owning one of the luxurious resort in Ubud with rich cultural heritage
Expected 5 year average yield 10%
Proven track record of hotel performance and operating villas
The buyer will entitled with many benefits, such as free stay, F&B or spa discount, etc (for certain amount of investment)
Invest in the heart of Bali's culture: Ubud property now available for tokenization!
Don't miss out on the chance to invest in one of Bali's most sought-after locations. Take the first step towards a brighter financial future and invest in Bali property today
