Audit dossier · Ubud
Off-plan 1 Bedroom Apartment for Sale in Ubud
📍 Ubud•1 Bed•1 Bed / 1 Bath•Leasehold (35 years)
BUDGET VILLAOFF PLAN
Property Details
LocationUbud
Bedrooms1
Beds / Baths1 Bed / 1 Bath
Land Size29 m²
Building Size29 m²
TenureLeasehold — 35 yrs remaining
Price / Bedroom$114,514
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$62/night
Occupancy (area estimate)41%
Gross Revenue (annual)$9,324
Standard Expenses (40%)−$3,729
Net Revenue$5,594
Lease Depreciation (118,103 ÷ 35 yrs)−$3,374
Estimated Net Yield4.8%
Sensitivity analysis
What happens to the net yield if our nightly rate is off by ±15%, or occupancy is different from the area estimate of 41%?
| Occ 26% | Occ 41% | Occ 56% | |
|---|---|---|---|
| Rate −15% | -0.3% | 1.1% | 2.6% |
| Est. rate | 0.1% | 1.9% | 3.6% |
| Rate +15% | 0.6% | 2.6% | 4.5% |
"Rate ±15%" stress-tests our nightly rate model. "Occ" rows are absolute occupancy points, not percentage-point shifts. The PDF audit extends this to a 5-year cashflow projection.
Comparable Ubud 1-bed listings
Same area, same bedroom count — a quick sanity check on price and yield.
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 →