JUNGLE VIEW 3 BEDROOM VILLA FOR SALE AND RENT IN BALI UBUD

📍 Ubud3 Beds3 Bed / 3 BathLeasehold (16 years)
JUNGLE VIEW 3 BEDROOM VILLA FOR SALE AND RENT IN BALI UBUD

Property Details

LocationUbud
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size1159 m²
Building Size350 m²
TenureLeasehold — 16 yrs remaining
Price / Bedroom$181,795

Net Yield Breakdown

Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →

Estimated Nightly Rate$231/night
Occupancy (area estimate)41%
Gross Revenue (annual)$34,738
Standard Expenses (40%)−$13,895
Net Revenue$20,843
Lease Depreciation (556,012 ÷ 16 yrs)−$34,751
Estimated Net Yield-0.2%
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

$556,012

USD

Stress-Tested Net Yield

-0.2%

Price / m² (land)$480
View Original Listing →

Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.

📧 Email me this audit as a PDF

3-page PDF with the full math, 5-year cashflow projection, sensitivity analysis, and a question list to take to the agent. Great for negotiation prep.

One email. No newsletter spam.