OFF PLAN 1 BEDROOM VILLA FOR SALE LEASEHOLD NEAR BINGIN BEACH
📍 Uluwatu•1 Bed•1 Bed / 1 Bath•Leasehold (30 years)
OFF PLAN
Property Details
LocationUluwatu
Bedrooms1
Beds / Baths1 Bed / 1 Bath
Land Size106 m²
Building Size75 m²
TenureLeasehold — 30 yrs remaining
Price / Bedroom$204,883
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$115/night
Occupancy (area estimate)42%
Gross Revenue (annual)$17,462
Standard Expenses (40%)−$6,985
Net Revenue$10,477
Lease Depreciation (208,875 ÷ 30 yrs)−$6,963
Estimated Net Yield4.7%
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
$208,875
USD
Stress-Tested Net Yield
4.7%
Price / m² (land)$1,971
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.