BRAND NEW 3 BEDROOMS VILLA FOR SALE AND RENT IN ULUWATU - NYANG NYANG
📍 Uluwatu•3 Beds•3 Bed / 2 Bath•Leasehold (28 years)
NEAR BUDGET
Property Details
LocationUluwatu
Bedrooms3
Beds / Baths3 Bed / 2 Bath
Land Size217 m²
Building Size129 m²
TenureLeasehold — 28 yrs remaining
Price / Bedroom$102,675
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$190/night
Occupancy (area estimate)42%
Gross Revenue (annual)$28,850
Standard Expenses (40%)−$11,540
Net Revenue$17,310
Lease Depreciation (314,027 ÷ 28 yrs)−$11,215
Estimated Net Yield5.2%
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
$314,027
USD
Stress-Tested Net Yield
5.2%
Price / m² (land)$1,447
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.