OFF PLAN MODERN 2 BEDROOM VILLA WITH RIVER VIEW FOR SALE IN UBUD BALI
📍 Ubud•2 Beds•2 Bed / 2 Bath•Leasehold (30 years)
OFF PLAN
Property Details
LocationUbud
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size242 m²
Building Size375 m²
TenureLeasehold — 30 yrs remaining
Price / Bedroom$196,447
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$164/night
Occupancy (area estimate)41%
Gross Revenue (annual)$24,662
Standard Expenses (40%)−$9,865
Net Revenue$14,797
Lease Depreciation (400,548 ÷ 30 yrs)−$13,352
Estimated Net Yield2.6%
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
$400,548
USD
Stress-Tested Net Yield
2.6%
Price / m² (land)$1,655
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.