OFF PLAN 1 BEDROOM APARTMENT FOR SALE LEASEHOLD NEAR MELASTI BEACH
📍 Ungasan•1 Bed•1 Bed / 1 Bath•Leasehold (28 years)
BUDGET VILLAOFF PLAN
Property Details
LocationUngasan
Bedrooms1
Beds / Baths1 Bed / 1 Bath
Land Size28 m²
Building Size28 m²
TenureLeasehold — 28 yrs remaining
Price / Bedroom$118,491
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$57/night
Occupancy (area estimate)42%
Gross Revenue (annual)$8,717
Standard Expenses (40%)−$3,487
Net Revenue$5,230
Lease Depreciation (120,800 ÷ 28 yrs)−$4,314
Estimated Net Yield3.3%
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
$120,800
USD
Stress-Tested Net Yield
3.3%
Price / m² (land)$4,314
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.