OFF PLAN 4 BEDROOM VILLA FOR SALE LEASEHOLD IN ULUWATU NEAR BALANGAN BEACH BALI
📍 Uluwatu•4 Beds•4 Bed / 5 Bath•Leasehold (32 years)
OFF PLAN
Property Details
LocationUluwatu
Bedrooms4
Beds / Baths4 Bed / 5 Bath
Land Size410 m²
Building Size410 m²
TenureLeasehold — 32 yrs remaining
Price / Bedroom$187,767
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$299/night
Occupancy (area estimate)42%
Gross Revenue (annual)$45,400
Standard Expenses (40%)−$18,160
Net Revenue$27,240
Lease Depreciation (765,701 ÷ 32 yrs)−$23,928
Estimated Net Yield2.5%
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
$765,701
USD
Stress-Tested Net Yield
2.5%
Price / m² (land)$1,868
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.