ELEGANT 3 BEDROOM VILLA FOR SALE LEASEHOLD AND RENT NEAR BINGIN BEACH – PRIME INVESTMENT OPPORTUNITY
📍 Uluwatu•4 Beds•4 Bed / 3 Bath•Leasehold (25 years)
NEAR BUDGET
Property Details
LocationUluwatu
Bedrooms4
Beds / Baths4 Bed / 3 Bath
Land Size313 m²
Building Size283 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$123,473
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$254/night
Occupancy (area estimate)42%
Gross Revenue (annual)$38,567
Standard Expenses (40%)−$15,427
Net Revenue$23,140
Lease Depreciation (503,516 ÷ 25 yrs)−$20,141
Estimated Net Yield3.3%
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
$503,516
USD
Stress-Tested Net Yield
3.3%
Price / m² (land)$1,609
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.