Audit dossier · Ubud
Riverside 2-bedroom Villa for Sale in Ubud
📍 Ubud•2 Beds•2 Bed / 2 Bath•Leasehold (25 years)
BUDGET VILLA
Property Details
LocationUbud
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size398 m²
Building Size120 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$96,776
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$85/night
Occupancy (area estimate)41%
Gross Revenue (annual)$12,782
Standard Expenses (40%)−$5,113
Net Revenue$7,669
Lease Depreciation (199,619 ÷ 25 yrs)−$7,985
Estimated Net Yield2.3%
Sensitivity analysis
What happens to the net yield if our nightly rate is off by ±15%, or occupancy is different from the area estimate of 41%?
| Occ 26% | Occ 41% | Occ 56% | |
|---|---|---|---|
| Rate −15% | -1.9% | -0.8% | 0.4% |
| Est. rate | -1.6% | -0.2% | 1.2% |
| Rate +15% | -1.2% | 0.4% | 2.0% |
"Rate ±15%" stress-tests our nightly rate model. "Occ" rows are absolute occupancy points, not percentage-point shifts. The PDF audit extends this to a 5-year cashflow projection.
Comparable Ubud 2-bed listings
Same area, same bedroom count — a quick sanity check on price and yield.
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 →