OFF PLAN PICTURESQUE 3 BEDROOM MEDITERRANEAN VILLA FOR SALE IN BALANGAN
📍 Uluwatu•3 Beds•3 Bed / 3 Bath•Leasehold (24 years)
BUDGET VILLAOFF PLAN
Property Details
LocationUluwatu
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size175 m²
Building Size155 m²
TenureLeasehold — 24 yrs remaining
Price / Bedroom$89,232
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$156/night
Occupancy (area estimate)42%
Gross Revenue (annual)$23,687
Standard Expenses (40%)−$9,475
Net Revenue$14,212
Lease Depreciation (272,911 ÷ 24 yrs)−$11,371
Estimated Net Yield4.1%
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
$272,911
USD
Stress-Tested Net Yield
4.1%
Price / m² (land)$1,559
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.