BEAUTIFUL 3 BEDROOM VILLA FOR SALE LEASEHOLD IN UNGASAN
📍 Ungasan•3 Beds•3 Bed / 3 Bath•Leasehold (21 years)
EXTREME BUDGETBUDGET VILLA
Property Details
LocationUngasan
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size200 m²
Building Size121 m²
TenureLeasehold — 21 yrs remaining
Price / Bedroom$38,868
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$64/night
Occupancy (area estimate)42%
Gross Revenue (annual)$9,788
Standard Expenses (40%)−$3,915
Net Revenue$5,873
Lease Depreciation (118,877 ÷ 21 yrs)−$5,661
Estimated Net Yield3.0%
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
$118,877
USD
Stress-Tested Net Yield
3.0%
Price / m² (land)$594
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.