OFF PLAN 4 BEDROOM MODERN DESIGN VILLA FOR SALE IN UMALAS BALI
📍 Umalas•4 Beds•4 Bed / 4 Bath•Leasehold (17 years)
NEAR BUDGETOFF PLAN
Property Details
LocationUmalas
Bedrooms4
Beds / Baths4 Bed / 4 Bath
Land Size167 m²
Building Size176 m²
TenureLeasehold — 17 yrs remaining
Price / Bedroom$68,677
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$204/night
Occupancy (area estimate)65%
Gross Revenue (annual)$48,399
Standard Expenses (40%)−$19,360
Net Revenue$29,039
Lease Depreciation (280,062 ÷ 17 yrs)−$16,474
Estimated Net Yield4.7%
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
$280,062
USD
Stress-Tested Net Yield
4.7%
Price / m² (land)$1,677
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.