RICEFIELD VIEW 6 BEDROOMS VILLA FOR SALE IN UBUD

📍 Ubud6 Beds6 Bed / 0 BathLeasehold (28 years)
BUDGET VILLA
RICEFIELD VIEW 6 BEDROOMS VILLA FOR SALE IN UBUD

Property Details

LocationUbud
Bedrooms6
Beds / Baths6 Bed / 0 Bath
Land Size950 m²
Building Size240 m²
TenureLeasehold — 28 yrs remaining
Price / Bedroom$79,880

Net Yield Breakdown

Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →

Estimated Nightly Rate$200/night
Occupancy (area estimate)41%
Gross Revenue (annual)$30,076
Standard Expenses (40%)−$12,030
Net Revenue$18,046
Lease Depreciation (488,619 ÷ 28 yrs)−$17,451
Estimated Net Yield2.4%
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

$488,619

USD

Stress-Tested Net Yield

2.4%

Price / m² (land)$514
View Original Listing →

Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.

📧 Email me this audit as a PDF

3-page PDF with the full math, 5-year cashflow projection, sensitivity analysis, and a question list to take to the agent. Great for negotiation prep.

One email. No newsletter spam.