OFF PLAN MODERN 3 BEDROOM VILLA WITH RIVER VIEW FOR SALE IN UBUD BALI
📍 Ubud•3 Beds•3 Bed / 3 Bath•Leasehold (30 years)
OFF PLAN
Property Details
LocationUbud
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size581 m²
Building Size252 m²
TenureLeasehold — 30 yrs remaining
Price / Bedroom$169,911
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$231/night
Occupancy (area estimate)41%
Gross Revenue (annual)$34,738
Standard Expenses (40%)−$13,895
Net Revenue$20,843
Lease Depreciation (519,664 ÷ 30 yrs)−$17,322
Estimated Net Yield3.1%
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
$519,664
USD
Stress-Tested Net Yield
3.1%
Price / m² (land)$894
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.