Investment Portfolio

Track and manage your Bali real estate investments

Total Portfolio Value
$1840k
+$210k (12.9%)
Total Equity
$1490k
Across 3 properties
Monthly Net Income
$7,100
$85,200/year
Average ROI
18.1%
Annual return

Monthly Cash Flow

Rental Income+$12,500
Operating Expenses-$5,400
Net Cash Flow$7,100

Portfolio Allocation

Canggu Villa A32%
Seminyak Beachfront46%
Ubud Eco Villa22%

Property Details

PropertyPurchase PriceCurrent ValueAppreciationMonthly IncomeNet Cash FlowROI
Canggu Villa A
Canggu / 3 BR
Purchased 2023-03-15
$500,000$580,000
+$80,000
+16.0%
$4,200
-$1,800 exp
$2,400
21.8%
Seminyak Beachfront
Seminyak / 4 BR
Purchased 2022-11-20
$750,000$850,000
+$100,000
+13.3%
$5,500
-$2,400 exp
$3,100
18.3%
Ubud Eco Villa
Ubud / 2 BR
Purchased 2024-01-10
$380,000$410,000
+$30,000
+7.9%
$2,800
-$1,200 exp
$1,600
12.9%