1BR
View
1 Bedroom Villa with Beautiful Ocean View
Net profit / year$14,972
34%occupancy
$219ADR
$27,221revenue / year
$75RevPAR
1 / 8
Veritas Ventures Recommendation
We recommend this villa to investors who want a strong ratio at the lowest entry: 19.4% projected on $146,316, with 60 m² of living space on a 70 m² plot. The lease runs 27 years. The plot is in an orange zone and the villa is under construction, so confirm the rental licensing and tie payments to build milestones.
Project Overview
Nyang Nyang · 1 bedroom · 60 m²
District: Nyang Nyang
Type: Villas
Bedrooms: 1 bedroom
Bathrooms: 1
Building area: 60 m²
Land area: 70 m²
Ownership: Leasehold
Leasehold term: 27 years
Zoning: Orange
View: Garden
Stage: Under construction
Developer: Yolla Realty
Leasehold · developer Yolla Realty
Rental projection: ADR $146, occupancy 82%, gross $43 654, net $28 375, ROI 19,4%
District: Nyang Nyang
Type: Villas
Bedrooms: 1 bedroom
Bathrooms: 1
Building area: 60 m²
Land area: 70 m²
Ownership: Leasehold
Leasehold term: 27 years
Zoning: Orange
View: Garden
Stage: Under construction
Developer: Yolla Realty
Leasehold · developer Yolla Realty
Rental projection: ADR $146, occupancy 82%, gross $43 654, net $28 375, ROI 19,4%
Location analytics
How villas nearby earn · Nyang Nyang
Operating villas in the same district and format. Real rental performance (comp set, airdna / airbnb). 4 properties, 4 on the map. ROI benchmark: ≈7%.
| Type · market median | Occupancy | ADR | Revenue / year | Profit / year | RevPAR |
|---|---|---|---|---|---|
| 1 bedroom · 4 | 58% | $80 | $18,468 | $10,158 | 51 |
1BR
View
1BR
View
Tropical Oasis - Private Pool and Rooftop Terrace
Net profit / year$10,646
70%occupancy
$76ADR
$19,357revenue / year
$53RevPAR
1BR
View
Tranquil 1BR Villa with Shared Pool in Ungasan
Net profit / year$9,669
57%occupancy
$85ADR
$17,580revenue / year
$48RevPAR
1BR
View
Murna Villa 2, Modern Balinese wooden house
Net profit / year$3,793
59%occupancy
$32ADR
$6,896revenue / year
$19RevPAR