OFF PLAN 4 BEDROOMS INVESTMENT VILLA FOR SALE LEASEHOLD IN ULUWATU NEAR BALANGAN BEACH
📍 Uluwatu•4 Beds•4 Bed / 4 Bath•Leasehold (25 years)
BUDGET VILLAOFF PLAN
Property Details
LocationUluwatu
Bedrooms4
Beds / Baths4 Bed / 4 Bath
Land Size250 m²
Building Size200 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$111,053
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 (452,866 ÷ 25 yrs)−$18,115
Estimated Net Yield2.7%
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
$452,866
USD
Stress-Tested Net Yield
2.7%
Price / m² (land)$1,811
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.