Audit dossier · Ungasan
Beautiful 2 Bedroom Ocean View Villa for Sale in Ungasan
📍 Ungasan•2 Beds•2 Bed / 2 Bath•Freehold
Property Details
LocationUngasan
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size100 m²
Building Size155 m²
TenureFreehold
Price / Bedroom$115,554
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$93/night
Occupancy (area estimate)42%
Gross Revenue (annual)$14,223
Standard Expenses (40%)−$5,689
Net Revenue$8,534
Estimated Net Yield5.7%
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 42%?
| Occ 27% | Occ 42% | Occ 57% | |
|---|---|---|---|
| Rate −15% | 2.0% | 3.1% | 4.1% |
| Est. rate | 2.3% | 3.6% | 4.9% |
| Rate +15% | 2.7% | 4.1% | 5.6% |
"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 Ungasan 2-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 →