3 UNIT OF BEAUTIFUL TROPICAL HOUSE FOR SALE LEASEHOLD IN ULUWATU
📍 Uluwatu•5 Beds•5 Bed / 4 Bath•Leasehold (20 years)
EXTREME BUDGETBUDGET VILLAMULTI UNITOPTIMISTIC ROI
Property Details
LocationUluwatu
Bedrooms5
Beds / Baths5 Bed / 4 Bath
Land Size400 m²
Building Size200 m²
TenureLeasehold — 20 yrs remaining
Price / Bedroom$27,354
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$164/night
Occupancy (area estimate)42%
Gross Revenue (annual)$24,902
Standard Expenses (40%)−$9,961
Net Revenue$14,941
Lease Depreciation (139,435 ÷ 20 yrs)−$6,972
Estimated Net Yield12.1%
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
$139,435
USD
Stress-Tested Net Yield
12.1%
Price / m² (land)$349
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.