1BR
View
1 Bedroom Villa with Beautiful Ocean View
Net profit / year$14,972
34%occupancy
$219ADR
$27,221revenue / year
$75RevPAR
1 / 16
Veritas Ventures Recommendation
We recommend this property to investors who want a small resort-format complex: only seven units in Ungasan, with all layouts of 28–34 m² priced at the same $160,000, so the larger floor area comes at no premium. The PBG permit is obtained and the lease runs 31 years, with an estimated yield of 8–10%. The completion date is not stated in the materials and should be established.
Project Overview
Ungasan · 1 bedroom · 28 – 56 m² · 7 units
District: Ungasan
Type: Apartments
Layouts: 1 bedroom
Area: 28 – 56 m²
Ownership: Leasehold
Leasehold term: 31 years
Permits: PBG
Developer: Sunny Development
Units in complex: 7
Leasehold · developer Sunny Development
Unit types:
1 bedroom — 28 m² · 31 years — $160,000
1 bedroom — 30 m² · 31 years — $160,000
1 bedroom — 33 m² · 31 years — $160,000
1 bedroom — 34 m² · 31 years — $160,000
1 bedroom — 56 m² · 31 years — $205,000
1 bedroom — 56 m² · 31 years — $220,000
District: Ungasan
Type: Apartments
Layouts: 1 bedroom
Area: 28 – 56 m²
Ownership: Leasehold
Leasehold term: 31 years
Permits: PBG
Developer: Sunny Development
Units in complex: 7
Leasehold · developer Sunny Development
Unit types:
1 bedroom — 28 m² · 31 years — $160,000
1 bedroom — 30 m² · 31 years — $160,000
1 bedroom — 33 m² · 31 years — $160,000
1 bedroom — 34 m² · 31 years — $160,000
1 bedroom — 56 m² · 31 years — $205,000
1 bedroom — 56 m² · 31 years — $220,000
Unit Types
| Type | Price | Size |
|---|---|---|
| 1 bedroom | $160,000 | 28 m² · 31 years |
| 1 bedroom | $160,000 | 30 m² · 31 years |
| 1 bedroom | $160,000 | 33 m² · 31 years |
| 1 bedroom | $160,000 | 34 m² · 31 years |
| 1 bedroom | $205,000 | 56 m² · 31 years |
| 1 bedroom | $220,000 | 56 m² · 31 years |
Location analytics
How villas nearby earn · Ungasan
Operating villas in the same district and format. Real rental performance (comp set, airdna / airbnb). 4 properties, 4 on the map. ROI benchmark: ≈6%.
| 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