OFF PLAN MODERN 2 BEDROOM VILLAS NEAR PECATU — LIMITED EARLY-PRICE UNITS
📍 Ungasan•2 Beds•2 Bed / 2 Bath•Leasehold (25 years)
BUDGET VILLAOFF PLAN
Property Details
LocationUngasan
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size125 m²
Building Size70 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$62,102
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$67/night
Occupancy (area estimate)42%
Gross Revenue (annual)$10,247
Standard Expenses (40%)−$4,099
Net Revenue$6,148
Lease Depreciation (126,624 ÷ 25 yrs)−$5,065
Estimated Net Yield3.7%
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
$126,624
USD
Stress-Tested Net Yield
3.7%
Price / m² (land)$1,013
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.