Audit dossier · Ungasan
Spacious 1 Bedroom Newly Renovated Villa for Sale Freehold and Monthly Rental in Ungasan
📍 Ungasan•1 Bed•1 Bed / 1 Bath•Freehold
Property Details
LocationUngasan
Bedrooms1
Beds / Baths1 Bed / 1 Bath
Land Size180 m²
Building Size98 m²
TenureFreehold
Price / Bedroom$153,686
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$78/night
Occupancy (area estimate)42%
Gross Revenue (annual)$11,929
Standard Expenses (40%)−$4,772
Net Revenue$7,157
Estimated Net Yield7.2%
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 42%?
| Occ 27% | Occ 42% | Occ 57% | |
|---|---|---|---|
| Rate −15% | 2.5% | 3.8% | 5.2% |
| Est. rate | 2.9% | 4.5% | 6.1% |
| Rate +15% | 3.3% | 5.2% | 7.1% |
"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 Ungasan 1-bed listings
Same area, same bedroom count — a quick sanity check on price and yield.
1 bed • Leasehold 17y
Cozy 1 Bedroom Villa for Sale Leasehold and Rent in Bali - Ungasan
$196,639-0.1%
1 bed • Leasehold 28y
Brand New 1 Bedroom Beautiful Loft for Sale Leasehold and Yearly Rental in Ungasan
$89,3815.5%
1 bed • Leasehold 24y
Off Plan 1 Bedroom Beautiful Villa for Sale Leasehold in Ungasan
$175,7842.4%
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 →