OFF PLAN 3 BEDROOM VILLA FOR SALE LEASEHOLD IN UNGASAN NEAR MELASTI BEACH
📍 Ungasan•3 Beds•3 Bed / 3 Bath•Leasehold (25 years)
BUDGET VILLAOFF PLAN
Property Details
LocationUngasan
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size131 m²
Building Size187 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$72,087
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 (220,474 ÷ 25 yrs)−$8,819
Estimated Net Yield1.9%
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
$220,474
USD
Stress-Tested Net Yield
1.9%
Price / m² (land)$1,683
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.