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 investors chasing the strongest three-bedroom ratio here: 28% projected on $248,166 at a $358 nightly rate, one minute's walk from Nyang Nyang Beach. The plot is in a pink zone, so short-term rental is legal, and the villa is completed. The lease runs 23 years, which is the trade-off behind the entry price.
Project Overview
Nyang Nyang · 3 bedrooms · 140 m²
District: Nyang Nyang
Type: Villas
Bedrooms: 3 bedrooms
Bathrooms: 3
Building area: 140 m²
Land area: 150 m²
Ownership: Leasehold
Leasehold term: 23 years
Zoning: Pink
Stage: Completed
Developer: Yolla Realty
Leasehold · developer Yolla Realty
Indoors: Bedrooms: 3, Bathrooms: 3, Dinning room: Open, Living room: Open, Kitchen: Open
Outdoors & grounds: Swimming pool: Yes, Security: No, Parking: Yes
Rental projection: ADR $358, occupancy 82%, gross $107 042, net $69 577, ROI 28,0%
District: Nyang Nyang
Type: Villas
Bedrooms: 3 bedrooms
Bathrooms: 3
Building area: 140 m²
Land area: 150 m²
Ownership: Leasehold
Leasehold term: 23 years
Zoning: Pink
Stage: Completed
Developer: Yolla Realty
Leasehold · developer Yolla Realty
Indoors: Bedrooms: 3, Bathrooms: 3, Dinning room: Open, Living room: Open, Kitchen: Open
Outdoors & grounds: Swimming pool: Yes, Security: No, Parking: Yes
Rental projection: ADR $358, occupancy 82%, gross $107 042, net $69 577, ROI 28,0%
Infrastructure & Amenities
Indoors: Bedrooms: 3, Bathrooms: 3, Dinning room: Open, Living room: Open, Kitchen: Open
Outdoors & grounds: Swimming pool: Yes, Security: No, Parking: Yes
Outdoors & grounds: Swimming pool: Yes, Security: No, Parking: Yes
Location analytics
How villas nearby earn · Nyang Nyang
Operating villas in the same district and format. Real rental performance (comp set, airdna / airbnb). 4 properties, 4 on the map. ROI benchmark: ≈10%.
| 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