Villa for Sale in Uluwatu, Bali

for 2 087 246 CNY
ID: 94945
Property Name:

Exquisite Modern Tropical Villa In Uluwatu - Villa Uluwatu, Bali

Area (District):

Villa Uluwatu, Bali

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

$75

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

$470

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

$272

Occupancy Rate for this area (Uluwatu, Bali), Minimum:

45%

Occupancy Rate for this area (Uluwatu, Bali), Season:

55%

Occupancy Rate for this area (Uluwatu, Bali), Average:

50%

ROI:

26,26%

Time to ROI (Years):

8

Price:

2 087 246 CNY

Property Square:

143 m2 [14 596 CNY / m2]

Land Square:

150 m2 [13 914 CNY / m2]

Total Square:

293 m2 [7 123 CNY / m2]

Type of Ownership:

Leasehold

Lease years:

49 [42 596 CNY / year, 3 550,0 CNY / month]

Number of Bedrooms:

2 [1 043 623 CNY / bedroom]

Number of Bathrooms:
2
Year Built:
2025
Year Total net income adjusted for inflation (USD)
1 $ 34 748
2 $ 70 538
3 $ 107 403
4 $ 145 373
5 $ 184 482
6 $ 224 764
7 $ 266 255
8 $ 308 991
9 $ 353 009
10 $ 398 347
11 $ 445 045
12 $ 493 145
13 $ 542 687
14 $ 593 716
15 $ 646 275
16 $ 700 411
17 $ 756 172
18 $ 813 605
19 $ 872 761
20 $ 933 692
21 $ 996 451
22 $ 1 061 092
23 $ 1 127 673
24 $ 1 196 251
25 $ 1 266 887
26 $ 1 339 641
27 $ 1 414 578
28 $ 1 491 764
29 $ 1 571 265
30 $ 1 653 151
31 $ 1 737 493
32 $ 1 824 366
33 $ 1 913 845
34 $ 2 006 008
35 $ 2 100 936
36 $ 2 198 713
37 $ 2 299 422
38 $ 2 403 153
39 $ 2 509 995
40 $ 2 620 043
41 $ 2 733 392
42 $ 2 850 142
43 $ 2 970 394
44 $ 3 094 254
45 $ 3 221 830
46 $ 3 353 233
47 $ 3 488 578
48 $ 3 627 983
49 $ 3 771 570
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:

Propertia

Description from Developer:

Buy this villa

Area

Latest Update: 21.02.2025 (8 months ago)

Other villas in the same Area with the best ROI

WhatsApp