Audit dossier · Ubud
3 Bedroom Family Villa for Sale in Ubud
📍 Ubud•3 Beds•3 Bed / 3 Bath•Leasehold (22 years)
Property Details
LocationUbud
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size404 m²
Building Size202 m²
TenureLeasehold — 22 yrs remaining
Price / Bedroom$136,815
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$136/night
Occupancy (area estimate)41%
Gross Revenue (annual)$20,452
Standard Expenses (40%)−$8,181
Net Revenue$12,271
Lease Depreciation (423,311 ÷ 22 yrs)−$19,241
Estimated Net Yield0.2%
Sensitivity analysis
What happens to the net yield if our nightly rate is off by ±15%, or occupancy is different from the area estimate of 41%?
| Occ 26% | Occ 41% | Occ 56% | |
|---|---|---|---|
| Rate −15% | -3.0% | -2.1% | -1.2% |
| Est. rate | -2.7% | -1.7% | -0.6% |
| Rate +15% | -2.4% | -1.2% | -0.0% |
"Rate ±15%" stress-tests our nightly rate model. "Occ" rows are absolute occupancy points, not percentage-point shifts. The PDF audit extends this to a 5-year cashflow projection.
Comparable Ubud 3-bed listings
Same area, same bedroom count — a quick sanity check on price and yield.
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 →