2BR
View
2 BR Villa near to Savaya & Melasti Beach
Net profit / year$45,201
52%occupancy
$433ADR
$82,183revenue / year
$225RevPAR
1 / 25
Veritas Ventures Recommendation
We recommend this project to investors who want an Uluwatu entry under $100,000 with the option to scale up within the same complex: from a one-bedroom of 31 m² at $99,000 to four bedrooms across 188 m² at $850,000. The complex holds 106 units on a 25-year lease, with an estimated yield of 8–10% and completion in 2027. The permit status is not stated and should be requested before the closing payment.
Project Overview
Uluwatu · 1–4 bedrooms · 31 – 188 m² · 106 units
District: Uluwatu
Type: Apartments & villas
Layouts: 1–4 bedrooms
Area: 31 – 188 m²
Ownership: Leasehold
Leasehold term: 25 years
Completion: 2027
Developer: BIG BALI GROUP
Units in complex: 106
Leasehold · developer BIG BALI GROUP
Unit types:
1 bedroom — 31 m² · 25 years — $99,000
1 bedroom — 39 m² · 25 years — $129,000
2 bedrooms — 129 m² · Modern minimalism · 25 years — $395,000
4 bedrooms — 188 m² · Modern minimalism · 25 years — $850,000
District: Uluwatu
Type: Apartments & villas
Layouts: 1–4 bedrooms
Area: 31 – 188 m²
Ownership: Leasehold
Leasehold term: 25 years
Completion: 2027
Developer: BIG BALI GROUP
Units in complex: 106
Leasehold · developer BIG BALI GROUP
Unit types:
1 bedroom — 31 m² · 25 years — $99,000
1 bedroom — 39 m² · 25 years — $129,000
2 bedrooms — 129 m² · Modern minimalism · 25 years — $395,000
4 bedrooms — 188 m² · Modern minimalism · 25 years — $850,000
Unit Types
| Type | Price | Size |
|---|---|---|
| 1 bedroom | $99,000 | 31 m² · 25 years |
| 1 bedroom | $129,000 | 39 m² · 25 years |
| 2 bedrooms | $395,000 | 129 m² · Modern minimalism · 25 years |
| 4 bedrooms | $850,000 | 188 m² · Modern minimalism · 25 years |
Location analytics
How villas nearby earn · Uluwatu
Operating villas in the same district and format. Real rental performance (comp set, airdna / airbnb). 22 properties, 22 on the map. ROI benchmark: 3–10%.
| Type · market median | Occupancy | ADR | Revenue / year | Profit / year | RevPAR |
|---|---|---|---|---|---|
| 1 bedroom · 4 | 58% | $80 | $18,468 | $10,158 | 51 |
| 2 bedrooms · 9 | 63% | $232 | $42,702 | $23,486 | 117 |
| 4 bedrooms · 9 | 59% | $202 | $43,113 | $23,712 | 118 |
2BR
View
4BR
View
Villa Leana-Family Friendly with Pool Fence & Cook
Net profit / year$43,779
74%occupancy
$295ADR
$79,598revenue / year
$218RevPAR
4BR
View
Villa Amanie - Sunset Views, Two Jacuzzis w/Cook
Net profit / year$43,690
74%occupancy
$294ADR
$79,436revenue / year
$218RevPAR
2BR
View
Sauna and deep pool! Roof top! Views! Bali fav!
Net profit / year$40,105
86%occupancy
$232ADR
$72,919revenue / year
$200RevPAR
4BR
View
Family Villa - Swimming Pool - Breakfast
Net profit / year$33,467
71%occupancy
$235ADR
$60,848revenue / year
$167RevPAR
4BR
View
15Mins Jimbaran Beach, 4BR with Great Rooftop VIEW
Net profit / year$28,036
69%occupancy
$202ADR
$50,974revenue / year
$140RevPAR
2BR
View
2 Bedrooms Beautiful Sunset Villa Near Balangan
Net profit / year$25,237
54%occupancy
$233ADR
$45,885revenue / year
$126RevPAR
2BR
View
2BR Pool Ocean View Villa Zahra de’Oasis
Net profit / year$25,169
69%occupancy
$182ADR
$45,761revenue / year
$125RevPAR
4BR
View
Vilasa - 4BR Private Villa, Uluwatu GWK, Jimbaran
Net profit / year$23,712
59%occupancy
$200ADR
$43,113revenue / year
$118RevPAR
2BR
View
2BR Black Rock Villa near Melasti Beach | Bukit
Net profit / year$23,486
63%occupancy
$186ADR
$42,702revenue / year
$117RevPAR
2BR
View
2 BedRoom Duplex Two Storey With Ocean View
Net profit / year$21,937
31%occupancy
$353ADR
$39,885revenue / year
$109RevPAR
4BR
View
SB4001-Stunning 4 Bedroom Ocean View Balangan
Net profit / year$19,763
42%occupancy
$234ADR
$35,934revenue / year
$98RevPAR
2BR
View
Villa Melati R3 Ungasan, Hideaway Residence No 103
Net profit / year$18,001
98%occupancy
$92ADR
$32,730revenue / year
$90RevPAR
2BR
View
Villa Lovely Ungasan, Bali.
Net profit / year$16,700
94%occupancy
$89ADR
$30,364revenue / year
$83RevPAR
1BR
View
1 Bedroom Villa with Beautiful Ocean View
Net profit / year$14,972
34%occupancy
$219ADR
$27,221revenue / year
$75RevPAR
2BR
View
2 Bedroom Deluxe With Beautiful Ocean View
Net profit / year$13,099
22%occupancy
$297ADR
$23,817revenue / year
$65RevPAR
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
4BR
View
Classic Balinese 4BR Pool Villa in Jimbaran
Net profit / year$5,944
18%occupancy
$165ADR
$10,808revenue / year
$30RevPAR
4BR
View
Jimbaran classic 4 BR with Pool
Net profit / year$5,542
19%occupancy
$145ADR
$10,077revenue / year
$28RevPAR
4BR
View
Jimbaran Family 4 BR with Private pool
Net profit / year$4,469
15%occupancy
$148ADR
$8,125revenue / year
$22RevPAR
1BR
View
Murna Villa 2, Modern Balinese wooden house
Net profit / year$3,793
59%occupancy
$32ADR
$6,896revenue / year
$19RevPAR