1BR
View
1 Bedroom Villa with Beautiful Ocean View
Net profit / year$14,972
34%occupancy
$219ADR
$27,221revenue / year
$75RevPAR
1 / 12
Veritas Ventures Recommendation
We recommend this villa to buyers who need a work room: alongside the master sits a second space sized for a private office or a child, a 1.5-bedroom format that is unusual in this market and widens the guest audience to remote workers and small families. Priced at $210,211 with 14.1% projected, on a 29-year lease in a pink zone. The villa is under construction, so tie payments to milestones.
Project Overview
Pecatu · 1 bedroom · 84 m²
District: Pecatu
Type: Villas
Bedrooms: 1 bedroom
Bathrooms: 1
Building area: 84 m²
Land area: 110 m²
Ownership: Leasehold
Leasehold term: 29 years
Zoning: Pink
Stage: Under construction
Developer: Yolla Realty
Leasehold · developer Yolla Realty
Indoors: Bedrooms: 1.5, Bathrooms: 1, Dinning room: Open-plan, Living room: Open-plan, Kitchen: Open Space
Outdoors & grounds: Swimming pool: Yes, Pool size: 8 m2, Security: No, Parking: Yes
Rental projection: ADR $153, occupancy 82%, gross $45 747, net $29 736, ROI 14,1%
District: Pecatu
Type: Villas
Bedrooms: 1 bedroom
Bathrooms: 1
Building area: 84 m²
Land area: 110 m²
Ownership: Leasehold
Leasehold term: 29 years
Zoning: Pink
Stage: Under construction
Developer: Yolla Realty
Leasehold · developer Yolla Realty
Indoors: Bedrooms: 1.5, Bathrooms: 1, Dinning room: Open-plan, Living room: Open-plan, Kitchen: Open Space
Outdoors & grounds: Swimming pool: Yes, Pool size: 8 m2, Security: No, Parking: Yes
Rental projection: ADR $153, occupancy 82%, gross $45 747, net $29 736, ROI 14,1%
Infrastructure & Amenities
Indoors: Bedrooms: 1.5, Bathrooms: 1, Dinning room: Open-plan, Living room: Open-plan, Kitchen: Open Space
Outdoors & grounds: Swimming pool: Yes, Pool size: 8 m2, Security: No, Parking: Yes
Outdoors & grounds: Swimming pool: Yes, Pool size: 8 m2, Security: No, Parking: Yes
Location analytics
How villas nearby earn · Pecatu
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 |
|---|---|---|---|---|---|
| 1 bedroom · 4 | 58% | $80 | $18,468 | $10,158 | 51 |
1BR
View
1BR
View
Tropical Oasis - Private Pool and Rooftop Terrace
Net profit / year$10,646
70%occupancy
$76ADR
$19,357revenue / year
$53RevPAR
1BR
View
Tranquil 1BR Villa with Shared Pool in Ungasan
Net profit / year$9,669
57%occupancy
$85ADR
$17,580revenue / year
$48RevPAR
1BR
View
Murna Villa 2, Modern Balinese wooden house
Net profit / year$3,793
59%occupancy
$32ADR
$6,896revenue / year
$19RevPAR