OFF PLAN 4 BEDROOM LUXURY VILLA FOR SALE LEASEHOLD NEAR NUNGGALAN BEACH
📍 Uluwatu•4 Beds•4 Bed / 4 Bath•Leasehold (22 years)
BUDGET VILLAOFF PLAN
Property Details
LocationUluwatu
Bedrooms4
Beds / Baths4 Bed / 4 Bath
Land Size306 m²
Building Size259 m²
TenureLeasehold — 22 yrs remaining
Price / Bedroom$113,360
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$209/night
Occupancy (area estimate)42%
Gross Revenue (annual)$31,735
Standard Expenses (40%)−$12,694
Net Revenue$19,041
Lease Depreciation (462,275 ÷ 22 yrs)−$21,013
Estimated Net Yield2.0%
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
$462,275
USD
Stress-Tested Net Yield
2.0%
Price / m² (land)$1,511
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.