SPACIOUS VILLA COMPLEX FOR SALE LEASEHOLD IN BALI UMALAS
📍 Umalas•5 Beds•5 Bed / 0 Bath•Leasehold (8 years)
SHORT LEASE
Property Details
LocationUmalas
Bedrooms5
Beds / Baths5 Bed / 0 Bath
Land Size2700 m²
Building Size1680 m²
TenureLeasehold — 8 yrs remaining
Price / Bedroom$339,003
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$300/night
Occupancy (area estimate)65%
Gross Revenue (annual)$71,175
Standard Expenses (40%)−$28,470
Net Revenue$42,705
Lease Depreciation (1,728,042 ÷ 8 yrs)−$216,005
Estimated Net Yield-10.0%
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
$1,728,042
USD
Stress-Tested Net Yield
-10.0%
Price / m² (land)$640
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.