OFF PLAN 2 BEDROOM VILLA FOR SALE LEASEHOLD - WALKING DISTANCE TO BALANGAN BEACH
📍 Uluwatu•2 Beds•2 Bed / 3 Bath•Leasehold (29 years)
OFF PLAN
Property Details
LocationUluwatu
Bedrooms2
Beds / Baths2 Bed / 3 Bath
Land Size185 m²
Building Size166 m²
TenureLeasehold — 29 yrs remaining
Price / Bedroom$146,122
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$138/night
Occupancy (area estimate)42%
Gross Revenue (annual)$20,954
Standard Expenses (40%)−$8,382
Net Revenue$12,572
Lease Depreciation (297,938 ÷ 29 yrs)−$10,274
Estimated Net Yield3.3%
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
$297,938
USD
Stress-Tested Net Yield
3.3%
Price / m² (land)$1,610
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.