OFF PLAN 1 BEDROOM VILLA FOR SALE LEASEHOLD NEAR MELASTI BEACH
📍 Ungasan•1 Bed•1 Bed / 1 Bath•Leasehold (31 years)
OFF PLAN
Property Details
LocationUngasan
Bedrooms1
Beds / Baths1 Bed / 1 Bath
Land Size70 m²
Building Size80 m²
TenureLeasehold — 31 yrs remaining
Price / Bedroom$199,158
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$81/night
Occupancy (area estimate)42%
Gross Revenue (annual)$12,388
Standard Expenses (40%)−$4,955
Net Revenue$7,433
Lease Depreciation (203,039 ÷ 31 yrs)−$6,550
Estimated Net Yield2.6%
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
$203,039
USD
Stress-Tested Net Yield
2.6%
Price / m² (land)$2,901
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.