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 who want a high ratio in a pink zone: 22.7% projected on $283,158, three floors of Mediterranean lines in the Balangan jungle, minutes from Uluwatu's surf beaches. Completed, 160 m² with a 10 m² pool, on a 23-year lease. The pink zoning means short-term rental is legal, which is what supports the projection.
Project Overview
Balangan · 3 bedrooms · 160 m²
District: Balangan
Type: Villas
Bedrooms: 3 bedrooms
Bathrooms: 4
Building area: 160 m²
Land area: 90 m²
Ownership: Leasehold
Leasehold term: 23 years
Zoning: Pink
View: Jungle
Stage: Completed
Developer: Yolla Realty
Leasehold · developer Yolla Realty
Indoors: Bedrooms: 3, Bathrooms: 4, Dinning room: Enclosed, Living room: Enclosed, Kitchen: Enclosed
Outdoors & grounds: Swimming pool: Yes, Pool size: 10 m2, Parking: Yes
Rental projection: ADR $331, occupancy 82%, gross $98 969, net $64 330, ROI 22,7%
District: Balangan
Type: Villas
Bedrooms: 3 bedrooms
Bathrooms: 4
Building area: 160 m²
Land area: 90 m²
Ownership: Leasehold
Leasehold term: 23 years
Zoning: Pink
View: Jungle
Stage: Completed
Developer: Yolla Realty
Leasehold · developer Yolla Realty
Indoors: Bedrooms: 3, Bathrooms: 4, Dinning room: Enclosed, Living room: Enclosed, Kitchen: Enclosed
Outdoors & grounds: Swimming pool: Yes, Pool size: 10 m2, Parking: Yes
Rental projection: ADR $331, occupancy 82%, gross $98 969, net $64 330, ROI 22,7%
Infrastructure & Amenities
Indoors: Bedrooms: 3, Bathrooms: 4, Dinning room: Enclosed, Living room: Enclosed, Kitchen: Enclosed
Outdoors & grounds: Swimming pool: Yes, Pool size: 10 m2, Parking: Yes
Outdoors & grounds: Swimming pool: Yes, Pool size: 10 m2, Parking: Yes
Location analytics
How villas nearby earn · Balangan
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