OFF PLAN 3 BEDROOMS VILLA FOR SALE LEASEHOLD IN UNGASAN NEAR MELASTI BEACH
📍 Ungasan•3 Beds•3 Bed / 3 Bath•Leasehold (29 years)
OFF PLAN
Property Details
LocationUngasan
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size225 m²
Building Size477 m²
TenureLeasehold — 29 yrs remaining
Price / Bedroom$155,863
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 (476,701 ÷ 29 yrs)−$16,438
Estimated Net Yield0.5%
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
$476,701
USD
Stress-Tested Net Yield
0.5%
Price / m² (land)$2,119
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.