OFF PLAN 1 BEDROOM VILLA FOR SALE LEASEHOLD NEAR BALANGAN BEACH
📍 Uluwatu•1 Bed•1 Bed / 1 Bath•Leasehold (26 years)
NEAR BUDGETOFF PLAN
Property Details
LocationUluwatu
Bedrooms1
Beds / Baths1 Bed / 1 Bath
Land Size103 m²
Building Size111 m²
TenureLeasehold — 26 yrs remaining
Price / Bedroom$157,344
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$98/night
Occupancy (area estimate)42%
Gross Revenue (annual)$14,880
Standard Expenses (40%)−$5,952
Net Revenue$8,928
Lease Depreciation (160,409 ÷ 26 yrs)−$6,170
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
$160,409
USD
Stress-Tested Net Yield
5.0%
Price / m² (land)$1,557
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.