1BR
View
1 Bedroom Villa with Beautiful Ocean View
Net profit / year$14,972
34%occupancy
$219ADR
$27,221revenue / year
$75RevPAR
1 / 7
Veritas Ventures Recommendation
We recommend this villa to investors who want a distinctive one-bedroom: a sunken living room and warm Moroccan arches, two minutes on foot from Padang Padang Beach, in a pink zone with a 24-year lease. Priced at $272,632 with 10.5% projected — a modest ratio for a one-bedroom, so the beach proximity and the design are what carry the case. The villa is under construction.
Project Overview
Padang Padang · 1 bedroom · 85 m²
District: Padang Padang
Type: Villas
Bedrooms: 1 bedroom
Bathrooms: 1
Building area: 85 m²
Land area: 90 m²
Ownership: Leasehold
Leasehold term: 24 years
Zoning: Pink
Stage: Under construction
Developer: Yolla Realty
Leasehold · developer Yolla Realty
Indoors: Bedrooms: 1, Bathrooms: 1.5, Dinning room: Enclosed, Living room: Enclosed, Kitchen: Enclosed
Outdoors & grounds: Swimming pool: Yes, Pool size: 10 m2, Security: Yes, Parking: Yes
Rental projection: ADR $147, occupancy 82%, gross $43 953, net $28 569, ROI 10,5%
District: Padang Padang
Type: Villas
Bedrooms: 1 bedroom
Bathrooms: 1
Building area: 85 m²
Land area: 90 m²
Ownership: Leasehold
Leasehold term: 24 years
Zoning: Pink
Stage: Under construction
Developer: Yolla Realty
Leasehold · developer Yolla Realty
Indoors: Bedrooms: 1, Bathrooms: 1.5, Dinning room: Enclosed, Living room: Enclosed, Kitchen: Enclosed
Outdoors & grounds: Swimming pool: Yes, Pool size: 10 m2, Security: Yes, Parking: Yes
Rental projection: ADR $147, occupancy 82%, gross $43 953, net $28 569, ROI 10,5%
Infrastructure & Amenities
Indoors: Bedrooms: 1, Bathrooms: 1.5, 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 · Padang Padang
Operating villas in the same district and format. Real rental performance (comp set, airdna / airbnb). 4 properties, 4 on the map. ROI benchmark: ≈4%.
| 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