OFF PLAN 3 BEDROOM MODERN FOR SALE LEASEHOLD VILLA IN UBUD
📍 Ubud•3 Beds•3 Bed / 3 Bath•Leasehold (22 years)
BUDGET VILLAOFF PLAN
Property Details
LocationUbud
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size175 m²
Building Size150 m²
TenureLeasehold — 22 yrs remaining
Price / Bedroom$95,798
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$162/night
Occupancy (area estimate)41%
Gross Revenue (annual)$24,362
Standard Expenses (40%)−$9,745
Net Revenue$14,617
Lease Depreciation (292,992 ÷ 22 yrs)−$13,318
Estimated Net Yield3.5%
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
$292,992
USD
Stress-Tested Net Yield
3.5%
Price / m² (land)$1,674
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.