OFF PLAN 2 BEDROOM VILLA FOR SALE IN BINGIN – YOUR ELEVATED BALI ESCAPE
📍 Uluwatu•2 Beds•2 Bed / 2 Bath•Leasehold (25 years)
NEAR BUDGETOFF PLAN
Property Details
LocationUluwatu
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size104 m²
Building Size168 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$108,715
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$117/night
Occupancy (area estimate)42%
Gross Revenue (annual)$17,765
Standard Expenses (40%)−$7,106
Net Revenue$10,659
Lease Depreciation (221,666 ÷ 25 yrs)−$8,867
Estimated Net Yield3.7%
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
$221,666
USD
Stress-Tested Net Yield
3.7%
Price / m² (land)$2,131
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.