OFF PLAN 3 BEDROOM MODERN AESTHETIC VILLA FOR SALE LEASEHOLD IN UNGASAN
📍 Ungasan•3 Beds•3 Bed / 3 Bath•Leasehold (26 years)
BUDGET VILLAOFF PLAN
Property Details
LocationUngasan
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size116 m²
Building Size120 m²
TenureLeasehold — 26 yrs remaining
Price / Bedroom$80,972
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$90/night
Occupancy (area estimate)42%
Gross Revenue (annual)$13,764
Standard Expenses (40%)−$5,506
Net Revenue$8,258
Lease Depreciation (247,650 ÷ 26 yrs)−$9,525
Estimated Net Yield1.4%
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
$247,650
USD
Stress-Tested Net Yield
1.4%
Price / m² (land)$2,135
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.