BRAND NEW BEAUTIFUL 2 BEDROOM VILLA FOR SALE LEASEHOLD IN ULUWATU NEAR KARMA BEACH
📍 Uluwatu•2 Beds•2 Bed / 3 Bath•Leasehold (33 years)
BUDGET VILLA
Property Details
LocationUluwatu
Bedrooms2
Beds / Baths2 Bed / 3 Bath
Land Size150 m²
Building Size111 m²
TenureLeasehold — 33 yrs remaining
Price / Bedroom$89,135
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$97/night
Occupancy (area estimate)42%
Gross Revenue (annual)$14,728
Standard Expenses (40%)−$5,891
Net Revenue$8,837
Lease Depreciation (181,742 ÷ 33 yrs)−$5,507
Estimated Net Yield4.7%
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 →
Asking Price
$181,742
USD
Stress-Tested Net Yield
4.7%
Price / m² (land)$1,212
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.