OFF PLAN 3 BEDROOM VILLA FOR SALE LEASEHOLD IN BALI UBUD
📍 Ubud•3 Beds•3 Bed / 4 Bath•Leasehold (31 years)
BUDGET VILLAOFF PLAN
Property Details
LocationUbud
Bedrooms3
Beds / Baths3 Bed / 4 Bath
Land Size99 m²
Building Size177 m²
TenureLeasehold — 31 yrs remaining
Price / Bedroom$87,225
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 (266,774 ÷ 31 yrs)−$8,606
Estimated Net Yield5.6%
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
$266,774
USD
Stress-Tested Net Yield
5.6%
Price / m² (land)$2,695
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.