3BR
View
Family Villa - Swimming Pool - Breakfast
Net profit / year$31,110
67%occupancy
$231ADR
$56,564revenue / year
$155RevPAR
1 / 12
Veritas Ventures Recommendation
We recommend this property to a buyer who wants a private residence with permanent ownership: freehold in a pink zone, two buildings joined by a footbridge, with a private elevator through four levels, guest rooms separated from the master suite and office. Priced at $1,294,737 with 4.9% projected — the lowest ratio in this catalogue, which confirms this is a home rather than a rental asset. At this level the resale market, not the yield, is what to model.
Project Overview
Ungasan · 3 bedrooms · 550 m²
District: Ungasan
Type: Villas
Bedrooms: 3 bedrooms
Bathrooms: 4
Building area: 550 m²
Land area: 615 m²
Ownership: Freehold
Zoning: Pink
Stage: Completed
Developer: Yolla Realty
Freehold · developer Yolla Realty
Indoors: Bedrooms: 3, Bathrooms: 4, Dinning room: Open-plan, Living room: Open-plan, Kitchen: Open-plan
Outdoors & grounds: Swimming pool: Yes, Pool size: 34 m2, Security: Yes, Parking: Yes
Rental projection: ADR $325, occupancy 82%, gross $97 175, net $63 164, ROI 4,9%
District: Ungasan
Type: Villas
Bedrooms: 3 bedrooms
Bathrooms: 4
Building area: 550 m²
Land area: 615 m²
Ownership: Freehold
Zoning: Pink
Stage: Completed
Developer: Yolla Realty
Freehold · developer Yolla Realty
Indoors: Bedrooms: 3, Bathrooms: 4, Dinning room: Open-plan, Living room: Open-plan, Kitchen: Open-plan
Outdoors & grounds: Swimming pool: Yes, Pool size: 34 m2, Security: Yes, Parking: Yes
Rental projection: ADR $325, occupancy 82%, gross $97 175, net $63 164, ROI 4,9%
Infrastructure & Amenities
Indoors: Bedrooms: 3, Bathrooms: 4, Dinning room: Open-plan, Living room: Open-plan, Kitchen: Open-plan
Outdoors & grounds: Swimming pool: Yes, Pool size: 34 m2, Security: Yes, Parking: Yes
Outdoors & grounds: Swimming pool: Yes, Pool size: 34 m2, Security: Yes, Parking: Yes
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: ≈2%.
| 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