CHARMING 3 BEDROOMS MODERN MINIMALIST VILLA FOR SALE LEASEHOLD IN UNGASAN
📍 Ungasan•3 Beds•3 Bed / 3 Bath•Leasehold (23 years)
BUDGET VILLA
Property Details
LocationUngasan
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size250 m²
Building Size145 m²
TenureLeasehold — 23 yrs remaining
Price / Bedroom$75,983
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$90/night
Occupancy (area estimate)42%
Gross Revenue (annual)$13,764
Standard Expenses (40%)−$5,506
Net Revenue$8,258
Lease Depreciation (232,392 ÷ 23 yrs)−$10,104
Estimated Net Yield1.3%
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
$232,392
USD
Stress-Tested Net Yield
1.3%
Price / m² (land)$930
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.