3 BEDROOM MODERN MINIMALIST VILLA FOR SALE LEASEHOLD IN BALANGAN
📍 Uluwatu•3 Beds•3 Bed / 2 Bath•Leasehold (23 years)
BUDGET VILLA
Property Details
LocationUluwatu
Bedrooms3
Beds / Baths3 Bed / 2 Bath
Land Size250 m²
Building Size180 m²
TenureLeasehold — 23 yrs remaining
Price / Bedroom$65,131
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$156/night
Occupancy (area estimate)42%
Gross Revenue (annual)$23,687
Standard Expenses (40%)−$9,475
Net Revenue$14,212
Lease Depreciation (199,202 ÷ 23 yrs)−$8,661
Estimated Net Yield7.0%
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
$199,202
USD
Stress-Tested Net Yield
7.0%
Price / m² (land)$797
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.