OFF PLAN 2 BEDROOMS VILLA FOR SALE LEASEHOLD IN BALI NEAR MELASTI BEACH
📍 Ungasan•2 Beds•2 Bed / 2 Bath•Leasehold (24 years)
OFF PLAN
Property Details
LocationUngasan
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size89 m²
Building Size130 m²
TenureLeasehold — 24 yrs remaining
Price / Bedroom$116,313
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$96/night
Occupancy (area estimate)42%
Gross Revenue (annual)$14,682
Standard Expenses (40%)−$5,873
Net Revenue$8,809
Lease Depreciation (237,159 ÷ 24 yrs)−$9,882
Estimated Net Yield1.7%
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
$237,159
USD
Stress-Tested Net Yield
1.7%
Price / m² (land)$2,665
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.