OFF PLAN 4 BEDROOM MODERN VILLA FOR SALE LEASEHOLD IN UNGASAN
📍 Ungasan•4 Beds•4 Bed / 4 Bath•Leasehold (28 years)
BUDGET VILLAOFF PLAN
Property Details
LocationUngasan
Bedrooms4
Beds / Baths4 Bed / 4 Bath
Land Size300 m²
Building Size192 m²
TenureLeasehold — 28 yrs remaining
Price / Bedroom$86,170
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$160/night
Occupancy (area estimate)42%
Gross Revenue (annual)$24,470
Standard Expenses (40%)−$9,788
Net Revenue$14,682
Lease Depreciation (351,397 ÷ 28 yrs)−$12,550
Estimated Net Yield3.0%
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
$351,397
USD
Stress-Tested Net Yield
3.0%
Price / m² (land)$1,171
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.