Villa for Sale in Bali

for 1 531 845 CNY
ID: 58881
Property Name:

Charming 2-bedroom villa in Ungasan for lease - Villa Bali

Area (District):

Villa Bali

Price per night for this area (Bali), Minimum:

$20

Price per night for this area (Bali), Maximum (Best villas):

$150

Price per night for this area (Bali), Average:

$85

Occupancy Rate for this area (Bali), Minimum:

30%

Occupancy Rate for this area (Bali), Season:

35%

Occupancy Rate for this area (Bali), Average:

32%

ROI:

5,11%

Time to ROI (Years):

22

Price:

1 531 845 CNY

Property Square:

70 m2 [21 883 CNY / m2]

Land Square:

115 m2 [13 320 CNY / m2]

Total Square:

185 m2 [8 280 CNY / m2]

Floor Number/Amount:

1

Type of Ownership:

Leasehold

Lease years:

28 [54 708 CNY / year, 4 559,0 CNY / month]

Number of Bedrooms:

2 [765 922 CNY / bedroom]

Number of Bathrooms:
2
Year Built:
2025
Year Total net income adjusted for inflation (USD)
1 $ 7 167
2 $ 14 549
3 $ 22 152
4 $ 29 983
5 $ 38 049
6 $ 46 358
7 $ 54 915
8 $ 63 729
9 $ 72 808
10 $ 82 159
11 $ 91 791
12 $ 101 711
13 $ 111 929
14 $ 122 454
15 $ 133 294
16 $ 144 460
17 $ 155 960
18 $ 167 806
19 $ 180 007
20 $ 192 574
21 $ 205 518
22 $ 218 850
23 $ 232 583
24 $ 246 727
25 $ 261 295
26 $ 276 301
27 $ 291 757
28 $ 307 676
Chart: Net Income Over Several Years*
Average ROI: Loading...
Years to ROI: Loading...
* The yield data on this website is presented based on the assumptions of an average villa occupancy rate and average price per night rate for this area, and an average annual inflation rate of 3%. Should conditions change in the future (either for the better or for the worse), this chart may no longer be relevant. It is not an investment recommendation.
Developer:

Exotiq

Description from Developer:

This newly built, single-level villa is located in Ungasan, just 100 meters off the main Raya Uluwatu street, offering easy access to nearby shops and restaurants. Built in an L-shape around a 15sqm free-form pool, the villa features an open living and dining area that overlooks the pool, while the two bedrooms are arranged in a row, with the master bedroom facing the pool. The master bathroom is complemented by both a bathtub and a shower, filled with natural light from the skylight above. Offered fully furnished, this villa is available for lease until May 17, 2053, with an option to extend at market price. It’s a rare find—a compact, affordable villa in an ideal location.

Buy this villa

Area

Latest Update: 29.01.2025 (9 months ago)

Other villas in the same Area with the best ROI

WhatsApp