BRAND NEW 5 BEDROOMS VILLA FOR SALE AND RENT IN BALI UMALAS
📍 Umalas•5 Beds•5 Bed / 5 Bath•Leasehold (26 years)
Property Details
LocationUmalas
Bedrooms5
Beds / Baths5 Bed / 5 Bath
Land Size458 m²
Building Size335 m²
TenureLeasehold — 26 yrs remaining
Price / Bedroom$157,812
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$300/night
Occupancy (area estimate)65%
Gross Revenue (annual)$71,175
Standard Expenses (40%)−$28,470
Net Revenue$42,705
Lease Depreciation (804,433 ÷ 26 yrs)−$30,940
Estimated Net Yield1.6%
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
$804,433
USD
Stress-Tested Net Yield
1.6%
Price / m² (land)$1,756
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.