12 BEDROOM VILLA FOR SALE LEASEHOLD IN UMALAS
📍 Umalas•12 Beds•12 Bed / 0 Bath•Leasehold (15 years)
Property Details
LocationUmalas
Bedrooms12
Beds / Baths12 Bed / 0 Bath
Land Size8000 m²
Building Size—
TenureLeasehold — 15 yrs remaining
Price / Bedroom$259,965
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$300/night
Occupancy (area estimate)65%
Gross Revenue (annual)$71,175
Standard Expenses (40%)−$28,470
Net Revenue$42,705
Lease Depreciation (3,180,360 ÷ 15 yrs)−$212,024
Estimated Net Yield-5.3%
Not financial advice. This is an automated stress-test using area-average nightly rates and estimated occupancy — not actual rental data for this specific property. All assumptions are shown above. Verify independently before investing. Read our full methodology →
Asking Price
$3,180,360
USD
Stress-Tested Net Yield
-5.3%
Price / m² (land)$398
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.