CONTEMPORARY OFF-PLAN VILLAS IN PECATU, ULUWATU – SCENIC COASTAL LIVING
📍 Ungasan•2 Beds•2 Bed / 2 Bath•Leasehold (24 years)
OFF PLAN
Property Details
LocationUngasan
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size167 m²
Building Size120 m²
TenureLeasehold — 24 yrs remaining
Price / Bedroom$144,836
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$96/night
Occupancy (area estimate)42%
Gross Revenue (annual)$14,682
Standard Expenses (40%)−$5,873
Net Revenue$8,809
Lease Depreciation (295,316 ÷ 24 yrs)−$12,305
Estimated Net Yield0.6%
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
$295,316
USD
Stress-Tested Net Yield
0.6%
Price / m² (land)$1,768
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.