OFF PLAN 2 BEDROOMS VILLA FOR SALE LEASEHOLD IN BALI UNGASAN
📍 Ungasan•2 Beds•2 Bed / 3 Bath•Leasehold (25 years)
NEAR BUDGETOFF PLAN
Property Details
LocationUngasan
Bedrooms2
Beds / Baths2 Bed / 3 Bath
Land Size131 m²
Building Size143 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$98,767
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$82/night
Occupancy (area estimate)42%
Gross Revenue (annual)$12,541
Standard Expenses (40%)−$5,016
Net Revenue$7,524
Lease Depreciation (201,382 ÷ 25 yrs)−$8,055
Estimated Net Yield1.9%
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
$201,382
USD
Stress-Tested Net Yield
1.9%
Price / m² (land)$1,537
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.