6 BEDROOM VILLA FOR SALE AND RENT IN BALI UBUD

📍 Ubud6 Beds6 Bed / 4 BathLeasehold (18 years)
NEAR BUDGET
6 BEDROOM VILLA FOR SALE AND RENT IN BALI UBUD

Property Details

LocationUbud
Bedrooms6
Beds / Baths6 Bed / 4 Bath
Land Size950 m²
Building Size500 m²
TenureLeasehold — 18 yrs remaining
Price / Bedroom$102,548

Net Yield Breakdown

Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →

Estimated Nightly Rate$243/night
Occupancy (area estimate)41%
Gross Revenue (annual)$36,542
Standard Expenses (40%)−$14,617
Net Revenue$21,925
Lease Depreciation (627,279 ÷ 18 yrs)−$34,849
Estimated Net Yield0.1%
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

$627,279

USD

Stress-Tested Net Yield

0.1%

Price / m² (land)$660
View Original Listing →

Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.

📧 Email me this audit as a PDF

3-page PDF with the full math, 5-year cashflow projection, sensitivity analysis, and a question list to take to the agent. Great for negotiation prep.

One email. No newsletter spam.