Audit dossier · Ubud
8 Bedroom Jungle View Villa for Sale in Ubud
📍 Ubud•8 Beds•8 Bed / 0 Bath•Leasehold (25 years)
Property Details
LocationUbud
Bedrooms8
Beds / Baths8 Bed / 0 Bath
Land Size2400 m²
Building Size1100 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$281,662
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$301/night
Occupancy (area estimate)41%
Gross Revenue (annual)$45,264
Standard Expenses (40%)−$18,106
Net Revenue$27,159
Lease Depreciation (2,323,918 ÷ 25 yrs)−$92,957
Estimated Net Yield-2.1%
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% | -3.4% | -3.0% | -2.6% |
| Est. rate | -3.3% | -2.8% | -2.4% |
| Rate +15% | -3.2% | -2.7% | -2.2% |
"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 8-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 →