MODERN 4 BEDROOM VILLA NEAR MELASTI BEACH – PRIVATE TROPICAL LIVING IN SOUTH BALI
📍 Ungasan•4 Beds•4 Bed / 4 Bath•Leasehold (22 years)
Property Details
LocationUngasan
Bedrooms4
Beds / Baths4 Bed / 4 Bath
Land Size382 m²
Building Size207 m²
TenureLeasehold — 22 yrs remaining
Price / Bedroom$135,309
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$229/night
Occupancy (area estimate)42%
Gross Revenue (annual)$35,022
Standard Expenses (40%)−$14,009
Net Revenue$21,013
Lease Depreciation (551,782 ÷ 22 yrs)−$25,081
Estimated Net Yield1.5%
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
$551,782
USD
Stress-Tested Net Yield
1.5%
Price / m² (land)$1,444
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.