OFF-PLAN 2 BEDROOM VILLA FOR SALE LEASEHOLD IN BALI UBUD
📍 Ubud•2 Beds•2 Bed / 2 Bath•Leasehold (28 years)
NEAR BUDGETOFF PLAN
Property Details
LocationUbud
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size140 m²
Building Size100 m²
TenureLeasehold — 28 yrs remaining
Price / Bedroom$112,602
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$139/night
Occupancy (area estimate)41%
Gross Revenue (annual)$20,903
Standard Expenses (40%)−$8,361
Net Revenue$12,542
Lease Depreciation (229,591 ÷ 28 yrs)−$8,200
Estimated Net Yield5.2%
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
$229,591
USD
Stress-Tested Net Yield
5.2%
Price / m² (land)$1,640
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.