VIBRANT 3 BEDROOM VILLA FOR SALE LEASEHOLD AND RENT IN UNGASAN
📍 Ungasan•3 Beds•3 Bed / 2 Bath•Leasehold (14 years)
BUDGET VILLASHORT LEASE
Property Details
LocationUngasan
Bedrooms3
Beds / Baths3 Bed / 2 Bath
Land Size500 m²
Building Size200 m²
TenureLeasehold — 14 yrs remaining
Price / Bedroom$52,506
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$90/night
Occupancy (area estimate)42%
Gross Revenue (annual)$13,764
Standard Expenses (40%)−$5,506
Net Revenue$8,258
Lease Depreciation (160,589 ÷ 14 yrs)−$11,471
Estimated Net Yield1.0%
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
$160,589
USD
Stress-Tested Net Yield
1.0%
Price / m² (land)$321
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.