OFF-PLAN 1 BEDROOM TROPICAL VILLA FOR SALE NEAR GWK & MELASTI
📍 Ungasan•1 Bed•1 Bed / 1 Bath•Leasehold (40 years)
OFF PLAN
Property Details
LocationUngasan
Bedrooms1
Beds / Baths1 Bed / 1 Bath
Land Size140 m²
Building Size80 m²
TenureLeasehold — 40 yrs remaining
Price / Bedroom$306,272
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$81/night
Occupancy (area estimate)42%
Gross Revenue (annual)$12,388
Standard Expenses (40%)−$4,955
Net Revenue$7,433
Lease Depreciation (312,239 ÷ 40 yrs)−$7,806
Estimated Net Yield1.3%
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
$312,239
USD
Stress-Tested Net Yield
1.3%
Price / m² (land)$2,230
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.