OFF PLAN COZY 1 BEDROOM VILLA FOR SALE NEAR NYANG NYANG BEACH - BEST DEAL IN ULUWATU
📍 Uluwatu•1 Bed•1 Bed / 1 Bath•Leasehold (27 years)
EXTREME BUDGETBUDGET VILLAOFF PLAN
Property Details
LocationUluwatu
Bedrooms1
Beds / Baths1 Bed / 1 Bath
Land Size33 m²
Building Size32 m²
TenureLeasehold — 27 yrs remaining
Price / Bedroom$64,294
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$58/night
Occupancy (area estimate)42%
Gross Revenue (annual)$8,807
Standard Expenses (40%)−$3,523
Net Revenue$5,284
Lease Depreciation (65,546 ÷ 27 yrs)−$2,428
Estimated Net Yield9.1%
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
$65,546
USD
Stress-Tested Net Yield
9.1%
Price / m² (land)$1,986
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.