OFF PLAN 1 BEDROOM VILLA FOR SALE LEASEHOLD NEAR SULUBAN BEACH
📍 Uluwatu•1 Bed•1 Bed / 1 Bath•Leasehold (26 years)
OFF PLAN
Property Details
LocationUluwatu
Bedrooms1
Beds / Baths1 Bed / 1 Bath
Land Size76 m²
Building Size63 m²
TenureLeasehold — 26 yrs remaining
Price / Bedroom$196,813
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 (200,648 ÷ 26 yrs)−$7,717
Estimated Net Yield4.5%
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
$200,648
USD
Stress-Tested Net Yield
4.5%
Price / m² (land)$2,640
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.