What could your Celest villa earn?

Adjust the rental assumptions and see the annual income, expenses, and return update together.

Your rental scenario

Purchase price · AUD

Acquisition costs · AUD

Additional setup / furnishing · AUD

Average nightly rate

180 AUD600 AUD

Occupancy of available nights

20 %95 %

Personal-use nights / year

0 nights180 nights

Management + booking fees

0 % gross35 % gross

Fixed operating costs / month

0 AUD3000 AUD

Annual maintenance reserve

0 % price5 % price

Illustrative tax allowance

0 % gross30 % gross

Live annual estimate

—

Net rental yield on total initial capital

Net annual cash flow—

Net monthly equivalent—

Initial capital—

Cash purchase model. No financing, appreciation, or lease extension costs are assumed.

Complete annual breakdown

Available rental nights

Expected booked nights

Gross rental income

Management + booking fees

Fixed operating costs

Maintenance reserve

Illustrative tax allowance

Net annual income

Illustrative assumptions. This calculation is not an achieved Celest return or personalised tax advice. Expense categories should be checked for overlaps.

How the calculation works

Available nights = 365 − personal-use nights. Booked nights = available nights × occupancy. Gross income = booked nights × nightly rate. Net income deducts percentage fees, fixed costs, maintenance reserve, and the illustrative tax allowance. Yield = net income ÷ total initial capital.

Get your scenario summary

We will email this summary to you and share it with our sales team. No spam.

The rental forecast

Worked out by the people who run the villas.

Desa Management runs rental villas across Bali for their owners. The rental forecasts for Celest come from that experience. Celest is built by Amara Development and sold through Desa Properties, the real estate agency.

Villa management experienceOperational insight from managing villas across Bali.

A transparent forecastReview nightly rates, occupancy, expenses, and assumptions alongside the projected return.

Adjusted slider results are your own scenarios, not forecasts endorsed by Desa Properties. Actual performance may vary.