OFF-PLAN 1 BEDROOM VILLA FOR SALE LEASEHOLD IN BALI UBUD
📍 Ubud•1 Bed•1 Bed / 1 Bath•Leasehold (22 years)
NEAR BUDGETOFF PLAN
Property Details
LocationUbud
Bedrooms1
Beds / Baths1 Bed / 1 Bath
Land Size139 m²
Building Size52 m²
TenureLeasehold — 22 yrs remaining
Price / Bedroom$165,671
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$95/night
Occupancy (area estimate)41%
Gross Revenue (annual)$14,286
Standard Expenses (40%)−$5,714
Net Revenue$8,572
Lease Depreciation (168,899 ÷ 22 yrs)−$7,677
Estimated Net Yield3.6%
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
$168,899
USD
Stress-Tested Net Yield
3.6%
Price / m² (land)$1,215
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.