1BR
View
1 Bedroom Villa with Beautiful Ocean View
Net profit / year$14,972
34%occupancy
$219ADR
$27,221revenue / year
$75RevPAR
1 / 19
Veritas Ventures Recommendation
We recommend this villa to an investor who wants to start letting immediately: it is finished, delivered and ready now, three minutes' walk from the beach, inside a small community in Nyang Nyang. Priced at $205,000 with 13.7% projected, on a 28-year lease in a pink zone — a clean combination of legal footing and term for this entry level.
Project Overview
Nyang Nyang · 1 bedroom · 59 m²
District: Nyang Nyang
Type: Villas
Bedrooms: 1 bedroom
Bathrooms: 1
Building area: 59 m²
Land area: 125 m²
Ownership: Leasehold
Leasehold term: 28 years
Zoning: Pink
Stage: Completed
Developer: Yolla
Leasehold · developer Yolla
Indoors: Bedrooms: 1, Bathrooms: 1, Dinning room: Enclosed, Living room: Enclosed, Kitchen: Enclosed
Outdoors & grounds: Swimming pool: Yes, Pool size: 10 m2, Security: Yes, Parking: Yes
Rental projection: ADR $144, occupancy 82%, gross $43 056, net $27 986, ROI 13,7%
District: Nyang Nyang
Type: Villas
Bedrooms: 1 bedroom
Bathrooms: 1
Building area: 59 m²
Land area: 125 m²
Ownership: Leasehold
Leasehold term: 28 years
Zoning: Pink
Stage: Completed
Developer: Yolla
Leasehold · developer Yolla
Indoors: Bedrooms: 1, Bathrooms: 1, Dinning room: Enclosed, Living room: Enclosed, Kitchen: Enclosed
Outdoors & grounds: Swimming pool: Yes, Pool size: 10 m2, Security: Yes, Parking: Yes
Rental projection: ADR $144, occupancy 82%, gross $43 056, net $27 986, ROI 13,7%
Infrastructure & Amenities
Indoors: Bedrooms: 1, Bathrooms: 1, Dinning room: Enclosed, Living room: Enclosed, Kitchen: Enclosed
Outdoors & grounds: Swimming pool: Yes, Pool size: 10 m2, Security: Yes, Parking: Yes
Outdoors & grounds: Swimming pool: Yes, Pool size: 10 m2, Security: Yes, 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: ≈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