OFF PLAN EXQUISITE TROPICAL 3 BEDROOM VILLA FOR SALE IN BINGIN
📍 Uluwatu•3 Beds•3 Bed / 3 Bath•Leasehold (26 years)
NEAR BUDGETOFF PLAN
Property Details
LocationUluwatu
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size203 m²
Building Size161 m²
TenureLeasehold — 26 yrs remaining
Price / Bedroom$106,182
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$190/night
Occupancy (area estimate)42%
Gross Revenue (annual)$28,850
Standard Expenses (40%)−$11,540
Net Revenue$17,310
Lease Depreciation (324,753 ÷ 26 yrs)−$12,491
Estimated Net Yield4.6%
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
$324,753
USD
Stress-Tested Net Yield
4.6%
Price / m² (land)$1,600
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.