OFF PLAN 3 BEDROOMS VILLA FOR SALE LEASEHOLD IN ULUWATU NEAR BALANGAN BEACH
📍 Uluwatu•3 Beds•3 Bed / 3 Bath•Leasehold (25 years)
BUDGET VILLAOFF PLAN
Property Details
LocationUluwatu
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size148 m²
Building Size130 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$60,982
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$156/night
Occupancy (area estimate)42%
Gross Revenue (annual)$23,687
Standard Expenses (40%)−$9,475
Net Revenue$14,212
Lease Depreciation (186,509 ÷ 25 yrs)−$7,460
Estimated Net Yield8.1%
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
$186,509
USD
Stress-Tested Net Yield
8.1%
Price / m² (land)$1,260
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.