OFF PLAN 3 BEDROOM STUNNING VILLA FOR SALE LEASEHOLD IN UNGASAN
📍 Ungasan•3 Beds•3 Bed / 3 Bath•Leasehold (24 years)
OFF PLAN
Property Details
LocationUngasan
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size410 m²
Building Size156 m²
TenureLeasehold — 24 yrs remaining
Price / Bedroom$124,691
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 (381,361 ÷ 24 yrs)−$15,890
Estimated Net Yield0.7%
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
$381,361
USD
Stress-Tested Net Yield
0.7%
Price / m² (land)$930
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.