OFF PLAN 1 BEDROOM VILLA FOR SALE LEASEHOLD IN ULUWATU UNGASAN
📍 Ungasan•1 Bed•1 Bed / 1 Bath•Leasehold (27 years)
NEAR BUDGETOFF PLAN
Property Details
LocationUngasan
Bedrooms1
Beds / Baths1 Bed / 1 Bath
Land Size115 m²
Building Size107 m²
TenureLeasehold — 27 yrs remaining
Price / Bedroom$143,784
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$69/night
Occupancy (area estimate)42%
Gross Revenue (annual)$10,553
Standard Expenses (40%)−$4,221
Net Revenue$6,332
Lease Depreciation (146,586 ÷ 27 yrs)−$5,429
Estimated Net Yield3.1%
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
$146,586
USD
Stress-Tested Net Yield
3.1%
Price / m² (land)$1,275
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.