OFF-PLAN MODERN MINIMALIS 1 BEDROOM VILLA FOR SALE IN UMALAS BALI
📍 Umalas•1 Bed•1 Bed / 1 Bath•Leasehold (30 years)
OFF PLAN
Property Details
LocationUmalas
Bedrooms1
Beds / Baths1 Bed / 1 Bath
Land Size70 m²
Building Size48 m²
TenureLeasehold — 30 yrs remaining
Price / Bedroom$137,355
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$70/night
Occupancy (area estimate)65%
Gross Revenue (annual)$16,608
Standard Expenses (40%)−$6,643
Net Revenue$9,965
Lease Depreciation (140,031 ÷ 30 yrs)−$4,668
Estimated Net Yield3.9%
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
$140,031
USD
Stress-Tested Net Yield
3.9%
Price / m² (land)$2,000
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.