OFF PLAN 1 BEDROOM BOUTIQUE VILLA FOR SALE WALKING DISTANCE TO BALANGAN BEACH
📍 Uluwatu•1 Bed•1 Bed / 1 Bath•Leasehold (28 years)
OFF PLAN
Property Details
LocationUluwatu
Bedrooms1
Beds / Baths1 Bed / 1 Bath
Land Size100 m²
Building Size64 m²
TenureLeasehold — 28 yrs remaining
Price / Bedroom$190,099
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$115/night
Occupancy (area estimate)42%
Gross Revenue (annual)$17,462
Standard Expenses (40%)−$6,985
Net Revenue$10,477
Lease Depreciation (193,803 ÷ 28 yrs)−$6,922
Estimated Net Yield5.0%
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
$193,803
USD
Stress-Tested Net Yield
5.0%
Price / m² (land)$1,938
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.