OFF PLAN 1 BEDROOM VILLA FOR SALE LEASEHOLD IN PECATU NEAR NUNGGALAN BEACH
📍 Uluwatu•2 Beds•2 Bed / 1 Bath•Leasehold (29 years)
NEAR BUDGETOFF PLAN
Property Details
LocationUluwatu
Bedrooms2
Beds / Baths2 Bed / 1 Bath
Land Size124 m²
Building Size100 m²
TenureLeasehold — 29 yrs remaining
Price / Bedroom$105,971
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$117/night
Occupancy (area estimate)42%
Gross Revenue (annual)$17,765
Standard Expenses (40%)−$7,106
Net Revenue$10,659
Lease Depreciation (216,071 ÷ 29 yrs)−$7,451
Estimated Net Yield4.4%
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
$216,071
USD
Stress-Tested Net Yield
4.4%
Price / m² (land)$1,743
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.