MODERN 3 BEDROOM VILLA FOR SALE AND RENT IN UMALAS BALI
📍 Umalas•3 Beds•3 Bed / 2 Bath•Leasehold (22 years)
Property Details
LocationUmalas
Bedrooms3
Beds / Baths3 Bed / 2 Bath
Land Size140 m²
Building Size127 m²
TenureLeasehold — 22 yrs remaining
Price / Bedroom$72,562
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$175/night
Occupancy (area estimate)65%
Gross Revenue (annual)$41,519
Standard Expenses (40%)−$16,608
Net Revenue$24,911
Lease Depreciation (221,927 ÷ 22 yrs)−$10,088
Estimated Net Yield6.9%
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
$221,927
USD
Stress-Tested Net Yield
6.9%
Price / m² (land)$1,585
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.