MODERN 2-BEDROOM OFF-PLAN VILLA WITH DISTINCTIVE ARCHITECTURAL STYLE FOR SALE IN BALANGAN AREA
📍 Uluwatu•2 Beds•2 Bed / 3 Bath•Leasehold (23 years)
OFF PLAN
Property Details
LocationUluwatu
Bedrooms2
Beds / Baths2 Bed / 3 Bath
Land Size300 m²
Building Size292 m²
TenureLeasehold — 23 yrs remaining
Price / Bedroom$259,805
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$138/night
Occupancy (area estimate)42%
Gross Revenue (annual)$20,954
Standard Expenses (40%)−$8,382
Net Revenue$12,572
Lease Depreciation (529,734 ÷ 23 yrs)−$23,032
Estimated Net Yield-0.6%
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
$529,734
USD
Stress-Tested Net Yield
-0.6%
Price / m² (land)$1,766
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.