OFF PLAN 2 BEDROOM VILLA FOR SALE LEASEHOLD IN ULUWATU PECATU
📍 Uluwatu•2 Beds•2 Bed / 2 Bath•Leasehold (27 years)
BUDGET VILLAOFF PLAN
Property Details
LocationUluwatu
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size85 m²
Building Size119 m²
TenureLeasehold — 27 yrs remaining
Price / Bedroom$101,874
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$97/night
Occupancy (area estimate)42%
Gross Revenue (annual)$14,728
Standard Expenses (40%)−$5,891
Net Revenue$8,837
Lease Depreciation (207,717 ÷ 27 yrs)−$7,693
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
$207,717
USD
Stress-Tested Net Yield
3.1%
Price / m² (land)$2,444
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.