Villa for Sale in Umalas, Bali

for 8 936 048 THB
ID: 83937
Property Name:

Stunning Modern Concrete Villa - Villa Umalas, Bali

Area (District):

Villa Umalas, Bali

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

$50

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

$400

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

$225

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

40%

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

45%

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

42%

ROI:

11,94%

Time to ROI (Years):

10

Price:

8 936 048 THB

Property Square:

114 m2 [78 386 THB / m2]

Land Square:

300 m2 [29 786 THB / m2]

Total Square:

414 m2 [21 584 THB / m2]

Type of Ownership:

Leasehold

Lease years:

21 [425 526 THB / year, 35 460,0 THB / month]

Number of Bedrooms:

2 [4 468 024 THB / bedroom]

Number of Bathrooms:
2
Year Total net income adjusted for inflation (USD)
1 $ 24 145
2 $ 49 014
3 $ 74 629
4 $ 101 013
5 $ 128 188
6 $ 156 178
7 $ 185 008
8 $ 214 703
9 $ 245 289
10 $ 276 793
11 $ 309 241
12 $ 342 663
13 $ 377 088
14 $ 412 545
15 $ 449 066
16 $ 486 683
17 $ 525 428
18 $ 565 336
19 $ 606 441
20 $ 648 778
21 $ 692 387
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: 20.03.2025 (7 months ago)

Other villas in the same Area with the best ROI

WhatsApp