1BR
View
1 Bedroom Villa with Beautiful Ocean View
Net profit / year$14,972
34%occupancy
$219ADR
$27,221revenue / year
$75RevPAR
1 / 18
Veritas Ventures Recommendation
We recommend this villa to investors who want a strong ratio and a look that stands apart: 19.2% projected on $152,632, in terracotta arches and warm stucco rather than the tropical modern that dominates the Bukit. Completed, 55 m², on a 29-year lease in a pink zone — a long term and legal short-term rental at the lowest entry in Ungasan here.
Project Overview
Ungasan · 1 bedroom · 55 m²
District: Ungasan
Type: Villas
Bedrooms: 1 bedroom
Bathrooms: 1
Building area: 55 m²
Land area: 107 m²
Ownership: Leasehold
Leasehold term: 29 years
Zoning: Pink
Stage: Completed
Developer: Yolla Realty
Leasehold · developer Yolla Realty
Rental projection: ADR $151, occupancy 82%, gross $45 149, net $29 347, ROI 19,2%
District: Ungasan
Type: Villas
Bedrooms: 1 bedroom
Bathrooms: 1
Building area: 55 m²
Land area: 107 m²
Ownership: Leasehold
Leasehold term: 29 years
Zoning: Pink
Stage: Completed
Developer: Yolla Realty
Leasehold · developer Yolla Realty
Rental projection: ADR $151, occupancy 82%, gross $45 149, net $29 347, ROI 19,2%
Location analytics
How villas nearby earn · Ungasan
Operating villas in the same district and format. Real rental performance (comp set, airdna / airbnb). 4 properties, 4 on the map. ROI benchmark: ≈7%.
| 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