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 villa to buyers who want freehold land with room around the house: a 442 m² plot with the 228 m² build taking up just over half, leaving real garden and pool space. Completed, modern minimalist over two levels, at $515,789 with 12.3% projected — a solid ratio for a freehold asset. The plot is in a yellow zone, so the rental licence should be confirmed.
Project Overview
Ungasan · 3 bedrooms · 228 m²
District: Ungasan
Type: Villas
Bedrooms: 3 bedrooms
Bathrooms: 4
Building area: 228 m²
Land area: 442 m²
Ownership: Freehold
Zoning: Yellow
Stage: Completed
Developer: Yolla Realty
Freehold · developer Yolla Realty
Indoors: Bedrooms: 3, Bathrooms: 4, Dinning room: Enclosed, Living room: Open Space, Kitchen: Enclosed
Outdoors & grounds: Swimming pool: Yes, Security: No, Parking: Yes
Rental projection: ADR $326, occupancy 82%, gross $97 474, net $63 358, ROI 12,3%
District: Ungasan
Type: Villas
Bedrooms: 3 bedrooms
Bathrooms: 4
Building area: 228 m²
Land area: 442 m²
Ownership: Freehold
Zoning: Yellow
Stage: Completed
Developer: Yolla Realty
Freehold · developer Yolla Realty
Indoors: Bedrooms: 3, Bathrooms: 4, Dinning room: Enclosed, Living room: Open Space, Kitchen: Enclosed
Outdoors & grounds: Swimming pool: Yes, Security: No, Parking: Yes
Rental projection: ADR $326, occupancy 82%, gross $97 474, net $63 358, ROI 12,3%
Infrastructure & Amenities
Indoors: Bedrooms: 3, Bathrooms: 4, Dinning room: Enclosed, Living room: Open Space, Kitchen: Enclosed
Outdoors & grounds: Swimming pool: Yes, Security: No, Parking: Yes
Outdoors & grounds: Swimming pool: Yes, Security: No, 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: ≈5%.
| 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