OFF PLAN TROPICAL 2 BEDROOM VILLAS WITH DOUBLE-HEIGHT LIVING NEAR MELASTI BEACH
📍 Ungasan•2 Beds•2 Bed / 2 Bath•Leasehold (20 years)
OFF PLAN
Property Details
LocationUngasan
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size155 m²
Building Size129 m²
TenureLeasehold — 20 yrs remaining
Price / Bedroom$117,044
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$96/night
Occupancy (area estimate)42%
Gross Revenue (annual)$14,682
Standard Expenses (40%)−$5,873
Net Revenue$8,809
Lease Depreciation (238,649 ÷ 20 yrs)−$11,932
Estimated Net Yield0.8%
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
$238,649
USD
Stress-Tested Net Yield
0.8%
Price / m² (land)$1,540
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.