3BR
View
Family Villa - Swimming Pool - Breakfast
Net profit / year$31,110
67%occupancy
$231ADR
$56,564revenue / year
$155RevPAR
1 / 6
Veritas Ventures Recommendation
We recommend this property to buyers who want a delivered three-bedroom villa on Bukit under $350,000: 200 m² at $300,000 with an estimated yield of 8–10%. The villa is already built, so there is no completion risk, and the lease runs 25 years. The SLF application has been filed rather than granted, which should be confirmed before the deal.
Project Overview
Ungasan · 3 bedrooms · 200 m²
District: Ungasan
Type: Villas
Bedrooms: 3 bedrooms
Area: 200 m²
Ownership: Leasehold
Leasehold term: 25 years
Completion: Delivered
Permits: SLF application filed
Developer: BaliBenefit
Leasehold · developer BaliBenefit
District: Ungasan
Type: Villas
Bedrooms: 3 bedrooms
Area: 200 m²
Ownership: Leasehold
Leasehold term: 25 years
Completion: Delivered
Permits: SLF application filed
Developer: BaliBenefit
Leasehold · developer BaliBenefit
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: ≈8%.
| Type · market median | Occupancy | ADR | Revenue / year | Profit / year | RevPAR |
|---|---|---|---|---|---|
| 3 bedrooms · 4 | 41% | $230 | $42,933 | $23,613 | 118 |
3BR
View
3BR
View
Luxury Villa with Sea View - Butler Service & Spa
Net profit / year$27,096
37%occupancy
$365ADR
$49,266revenue / year
$135RevPAR
3BR
View
The Ocean View Villa * Private Pool *
Net profit / year$20,130
44%occupancy
$228ADR
$36,601revenue / year
$100RevPAR
3BR
View
Lesurf 3 bedroom + private pool + rooftop
Net profit / year$5,406
24%occupancy
$112ADR
$9,829revenue / year
$27RevPAR