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 investors who want a differentiator guests notice: a private road runs from the villa toward Nyang Nyang Beach, while most of the neighbourhood walks the public track. Priced at $215,000 with 12.9% projected, on a 22-year lease. The plot is in an orange zone, so the short-term rental licence should be confirmed.
Project Overview
Nyang Nyang · 1 bedroom · 53 m²
District: Nyang Nyang
Type: Villas
Bedrooms: 1 bedroom
Bathrooms: 1
Building area: 53 m²
Land area: 127 m²
Ownership: Leasehold
Leasehold term: 22 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: 8.7 m2, Security: Yes, Parking: Yes
Rental projection: ADR $143, occupancy 82%, gross $42 757, net $27 792, ROI 12,9%
District: Nyang Nyang
Type: Villas
Bedrooms: 1 bedroom
Bathrooms: 1
Building area: 53 m²
Land area: 127 m²
Ownership: Leasehold
Leasehold term: 22 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: 8.7 m2, Security: Yes, Parking: Yes
Rental projection: ADR $143, occupancy 82%, gross $42 757, net $27 792, ROI 12,9%
Infrastructure & Amenities
Indoors: Bedrooms: 1, Bathrooms: 1, Dinning room: Enclosed, Living room: Enclosed, Kitchen: Enclosed
Outdoors & grounds: Swimming pool: Yes, Pool size: 8.7 m2, Security: Yes, Parking: Yes
Outdoors & grounds: Swimming pool: Yes, Pool size: 8.7 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