BRAND NEW COZY 1 BEDROOM VILLA FOR SALE NEAR NYANG NYANG BEACH
📍 Uluwatu•1 Bed•1 Bed / 1 Bath•Leasehold (28 years)
BUDGET VILLA
Property Details
LocationUluwatu
Bedrooms1
Beds / Baths1 Bed / 1 Bath
Land Size35 m²
Building Size32 m²
TenureLeasehold — 28 yrs remaining
Price / Bedroom$87,673
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$80/night
Occupancy (area estimate)42%
Gross Revenue (annual)$12,147
Standard Expenses (40%)−$4,859
Net Revenue$7,288
Lease Depreciation (89,381 ÷ 28 yrs)−$3,192
Estimated Net Yield9.4%
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
$89,381
USD
Stress-Tested Net Yield
9.4%
Price / m² (land)$2,554
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.