Audit dossier · Ungasan
Beautiful 3 Bedrooms Villa for Sale Freehold in Uluwatu Ungasan
📍 Ungasan•3 Beds•3 Bed / 3 Bath•Freehold
Property Details
LocationUngasan
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size433 m²
Building Size250 m²
TenureFreehold
Price / Bedroom$167,254
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$130/night
Occupancy (area estimate)42%
Gross Revenue (annual)$19,882
Standard Expenses (40%)−$7,953
Net Revenue$11,929
Estimated Net Yield3.7%
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% | 1.3% | 2.0% | 2.7% |
| Est. rate | 1.5% | 2.3% | 3.1% |
| Rate +15% | 1.7% | 2.7% | 3.6% |
"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 3-bed listings
Same area, same bedroom count — a quick sanity check on price and yield.
3 bed • Freehold
Beautiful 3 Bedrooms Villa with Ocean View for Sale Freehold in Ungasan
$446,9074.3%
3 bed • Leasehold 28y
Near Completion 3 Bedrooms Villa for Sale Leasehold in Uluwatu Ungasan
$261,5902.6%
3 bed • Leasehold 25y
Beautiful 3 Bedrooms Villa with Extra Room for Sale Leasehold in Ungasan
$172,8043.7%
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 →