OFF-PLAN 3 BEDROOM ELEGANT OCEAN VIEW VILLA FOR SALE NEAR GWK & MELASTI
📍 Ungasan•3 Beds•3 Bed / 3 Bath•Leasehold (40 years)
OFF PLAN
Property Details
LocationUngasan
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size320 m²
Building Size182 m²
TenureLeasehold — 40 yrs remaining
Price / Bedroom$214,507
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$128/night
Occupancy (area estimate)42%
Gross Revenue (annual)$19,576
Standard Expenses (40%)−$7,830
Net Revenue$11,745
Lease Depreciation (656,060 ÷ 40 yrs)−$16,402
Estimated Net Yield0.3%
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
$656,060
USD
Stress-Tested Net Yield
0.3%
Price / m² (land)$2,050
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.