OFF PLAN MODERN MINIMALIST 3 BEDROOM VILLAS FOR SALE NEAR MELASTI BEACH
📍 Ungasan•3 Beds•3 Bed / 2 Bath•Leasehold (30 years)
NEAR BUDGETOFF PLAN
Property Details
LocationUngasan
Bedrooms3
Beds / Baths3 Bed / 2 Bath
Land Size167 m²
Building Size156 m²
TenureLeasehold — 30 yrs remaining
Price / Bedroom$94,005
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$109/night
Occupancy (area estimate)42%
Gross Revenue (annual)$16,670
Standard Expenses (40%)−$6,668
Net Revenue$10,002
Lease Depreciation (287,510 ÷ 30 yrs)−$9,584
Estimated Net Yield2.2%
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
$287,510
USD
Stress-Tested Net Yield
2.2%
Price / m² (land)$1,722
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.