BRAND NEW 4 BEDROOM TROPICAL VILLA FOR SALE IN BALANGAN
📍 Uluwatu•4 Beds•4 Bed / 4 Bath•Leasehold (23 years)
BUDGET VILLA
Property Details
LocationUluwatu
Bedrooms4
Beds / Baths4 Bed / 4 Bath
Land Size225 m²
Building Size310 m²
TenureLeasehold — 23 yrs remaining
Price / Bedroom$86,943
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$209/night
Occupancy (area estimate)42%
Gross Revenue (annual)$31,735
Standard Expenses (40%)−$12,694
Net Revenue$19,041
Lease Depreciation (354,547 ÷ 23 yrs)−$15,415
Estimated Net Yield4.2%
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
$354,547
USD
Stress-Tested Net Yield
4.2%
Price / m² (land)$1,576
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.