1BR
View
1 Bedroom Villa with Beautiful Ocean View
Net profit / year$14,972
34%occupancy
$219ADR
$27,221revenue / year
$75RevPAR
1 / 20
Veritas Ventures Recommendation
We recommend this villa to a buyer who wants the first completed unit in a new community: it is the first villa delivered at Yolla Nyang Residence, three minutes from one of the emptiest beaches in Bali, with 65.5 m² of build at $205,000 and 13.7% projected. The lease runs 28 years. Note this plot is in an orange rather than pink zone, unlike the neighbouring unit, so the rental licence should be confirmed.
Project Overview
Nyang Nyang · 1 bedroom · 65 m²
District: Nyang Nyang
Type: Villas
Bedrooms: 1 bedroom
Bathrooms: 1
Building area: 65 m²
Land area: 124 m²
Ownership: Leasehold
Leasehold term: 28 years
Zoning: Orange
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: 65 m²
Land area: 124 m²
Ownership: Leasehold
Leasehold term: 28 years
Zoning: Orange
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