OFF-PLAN 1-BEDROOM VILLA STYLE DELUXE SUITE IN UBUD – LEASEHOLD
📍 Ubud•1 Bed•1 Bed / 1 Bath•Leasehold (25 years)
OFF PLAN
Property Details
LocationUbud
Bedrooms1
Beds / Baths1 Bed / 1 Bath
Land Size101 m²
Building Size101 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$225,378
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$112/night
Occupancy (area estimate)41%
Gross Revenue (annual)$16,843
Standard Expenses (40%)−$6,737
Net Revenue$10,106
Lease Depreciation (229,770 ÷ 25 yrs)−$9,191
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
$229,770
USD
Stress-Tested Net Yield
3.1%
Price / m² (land)$2,275
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.