1 Bedroom Private Villa for Sale and Rent in Kedungu Bali
Property Details
How to read this audit
BVT treats the ROI number as a stress-tested estimate, not a promise. Check whether the assumptions survive negotiation, lower occupancy, and lease decay.
Modeled revenue at 65% occupancy, before operating costs and any noncash lease allowance. Unoccupied nights are already reflected in the occupancy assumption.
After the standard 40% operating-cost load; before tax, financing, and major repairs.
BVT fallback market-rate estimate (no exact area model). No exact area/bedroom rate sample is available for this estimate. Verify property-level booking history before relying on it.
Source-rate sample includes repeated result cards; distinct-property coverage is unverified. Review the rate limitation
65% is BVT's shared screening assumption, not booked nights or an area market average. Flat fallback occupancy assumption is not property-level evidence. Request verified channel-manager data and test a lower-occupancy case.
Modeled as freehold/no finite lease term in the source data.
No material pipeline flags surfaced, but legal, title, permit, and condition checks still matter.
Net Yield Breakdown
This stress-test applies stated assumptions to this listing. Full methodology →
Sensitivity analysis
What happens to net yield if the nightly rate is off by ±15%, or occupancy differs from the shared 65% scenario?
| Occ 50% | Occ 65% | Occ 80% | |
|---|---|---|---|
| Rate −15% | 5.8% | 7.6% | 9.3% |
| Est. rate | 6.9% | 8.9% | 11.0% |
| Rate +15% | 7.9% | 10.3% | 12.6% |
"Rate ±15%" stress-tests our nightly rate model. "Occ" rows are absolute occupancy points, not percentage-point shifts. The free PDF shows a five-year modeled illustration, not verified owner cash flow.
Combined downside screen
50% occupancy, a 15% lower nightly rate, and 50% operating costs, with the same purchase-price basis and lease allowance. This is an illustrative scenario, not a forecast.
Other Tanah Lot Area 1-bed asking listings
Same source-area label and bedroom count, not sold-property comparables. Recorded asking prices may be stale; tenure, condition, build stage, and modeled rate assumptions may differ. Review each dossier before comparing yields.
