OFF-PLAN 3 BEDROOM VILLA FOR SALE UBUD BALI
📍 Ubud•3 Beds•3 Bed / 3 Bath•Leasehold (27 years)
OFF PLAN
Property Details
LocationUbud
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size248 m²
Building Size232 m²
TenureLeasehold — 27 yrs remaining
Price / Bedroom$174,039
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$231/night
Occupancy (area estimate)41%
Gross Revenue (annual)$34,738
Standard Expenses (40%)−$13,895
Net Revenue$20,843
Lease Depreciation (532,290 ÷ 27 yrs)−$19,714
Estimated Net Yield2.6%
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
$532,290
USD
Stress-Tested Net Yield
2.6%
Price / m² (land)$2,146
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.