1BR
Apartment
Bustling location Bingin-New
Net profit / year$34,931
82%occupancy
$212ADR
$63,511revenue / year
$174RevPAR
1 / 4
Veritas Ventures Recommendation
We recommend this villa to investors who want the walking heart of Bingin at the lowest entry: Kayu Café a minute away, Gooseberry two, the beach five, all on a single level. Priced at $173,684 with 16.2% projected — a strong ratio — on a 26-year lease in a pink zone. At 45 m² the villa is small, so the projection depends on holding occupancy rather than rate.
Project Overview
Bingin · 1 bedroom · 45 m²
District: Bingin
Type: Villas
Bedrooms: 1 bedroom
Bathrooms: 1
Building area: 45 m²
Land area: 72 m²
Ownership: Leasehold
Leasehold term: 26 years
Zoning: Pink
Stage: Under construction
Developer: Yolla Realty
Leasehold · developer Yolla Realty
Indoors: Bedrooms: 1, Bathrooms: 1, Dinning room: Open-plan, Living room: Open-plan, Kitchen: Open-plan
Outdoors & grounds: Swimming pool: Yes, Security: Yes, Parking: Yes
Rental projection: ADR $145, occupancy 82%, gross $43 355, net $28 181, ROI 16,2%
District: Bingin
Type: Villas
Bedrooms: 1 bedroom
Bathrooms: 1
Building area: 45 m²
Land area: 72 m²
Ownership: Leasehold
Leasehold term: 26 years
Zoning: Pink
Stage: Under construction
Developer: Yolla Realty
Leasehold · developer Yolla Realty
Indoors: Bedrooms: 1, Bathrooms: 1, Dinning room: Open-plan, Living room: Open-plan, Kitchen: Open-plan
Outdoors & grounds: Swimming pool: Yes, Security: Yes, Parking: Yes
Rental projection: ADR $145, occupancy 82%, gross $43 355, net $28 181, ROI 16,2%
Infrastructure & Amenities
Indoors: Bedrooms: 1, Bathrooms: 1, Dinning room: Open-plan, Living room: Open-plan, Kitchen: Open-plan
Outdoors & grounds: Swimming pool: Yes, Security: Yes, Parking: Yes
Outdoors & grounds: Swimming pool: Yes, Security: Yes, Parking: Yes
Location analytics
How villas nearby earn · Bingin
Operating villas in the same district and format. Real rental performance (comp set, airdna / airbnb). 21 properties, 21 on the map. ROI benchmark: ≈10%.
| Type · market median | Occupancy | ADR | Revenue / year | Profit / year | RevPAR |
|---|---|---|---|---|---|
| 1 bedroom · 21 | 86% | $104 | $32,358 | $17,797 | 89 |
1BR
Apartment
1BR
Apartment
Vibrant location Bingin- New s
Net profit / year$28,023
93%occupancy
$150ADR
$50,951revenue / year
$140RevPAR
1BR
Apartment
Vibrant location Bingin- New s
Net profit / year$26,136
94%occupancy
$139ADR
$47,519revenue / year
$130RevPAR
1BR
Apartment
Little Suite With Balcony
Net profit / year$26,128
87%occupancy
$150ADR
$47,505revenue / year
$130RevPAR
1BR
Apartment
Great Location Bingin - Close
Net profit / year$26,073
85%occupancy
$153ADR
$47,406revenue / year
$130RevPAR
1BR
Apartment
1BR
Apartment
Thriving location Bingin - Ne
Net profit / year$25,726
87%occupancy
$147ADR
$46,775revenue / year
$128RevPAR
1BR
Apartment
Deluxe Suite With Terrace
Net profit / year$23,980
86%occupancy
$139ADR
$43,601revenue / year
$119RevPAR
1BR
Apartment
Thriving location Bingin - Ch
Net profit / year$20,565
89%occupancy
$115ADR
$37,390revenue / year
$102RevPAR
1BR
Apartment
Vibrant Location Bingin-Styli
Net profit / year$20,290
90%occupancy
$112ADR
$36,891revenue / year
$101RevPAR
1BR
Apartment
Studio with rooftop and sunset
Net profit / year$17,797
87%occupancy
$102ADR
$32,358revenue / year
$89RevPAR
1BR
Apartment
High floor apartment in Bingi
Net profit / year$17,251
93%occupancy
$92ADR
$31,365revenue / year
$86RevPAR
1BR
Apartment
Zyloh's New Luxurious & Priva
Net profit / year$16,862
91%occupancy
$92ADR
$30,657revenue / year
$84RevPAR
1BR
Apartment
Sunlit Loft Escape by Padang-
Net profit / year$15,679
83%occupancy
$94ADR
$28,508revenue / year
$78RevPAR
1BR
Apartment
New, Luxurious, Private 1 BR S
Net profit / year$14,685
95%occupancy
$77ADR
$26,700revenue / year
$73RevPAR
1BR
Apartment
Cozy Loft 1 Bedroom Pool acc
Net profit / year$12,121
58%occupancy
$104ADR
$22,038revenue / year
$60RevPAR
1BR
Apartment
Whispering Walls Loft style B
Net profit / year$11,878
57%occupancy
$104ADR
$21,596revenue / year
$59RevPAR
1BR
Apartment
Santorini Surf Loft by Padang-
Net profit / year$11,533
75%occupancy
$77ADR
$20,969revenue / year
$57RevPAR
1BR
Apartment
Surf & Sun Santorini Loft Nea
Net profit / year$10,735
75%occupancy
$71ADR
$19,518revenue / year
$53RevPAR
1BR
Sunny
Elegant Oceanview Uluwatu A
Net profit / year$7,755
44%occupancy
$88ADR
$14,101revenue / year
$39RevPAR
1BR
Sunny
Ocean Breeze Suite near Pada
Net profit / year$5,701
31%occupancy
$92ADR
$10,365revenue / year
$28RevPAR