12 BEDROOM VILLA FOR SALE LEASEHOLD NEAR BERAWA BEACH
📍 Canggu•12 Beds•12 Bed / 0 Bath•Leasehold (17 years)
Property Details
LocationCanggu
Bedrooms12
Beds / Baths12 Bed / 0 Bath
Land Size1840 m²
Building Size1116 m²
TenureLeasehold — 17 yrs remaining
Price / Bedroom$112,922
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$363/night
Occupancy (area estimate)41%
Gross Revenue (annual)$54,588
Standard Expenses (40%)−$21,835
Net Revenue$32,753
Lease Depreciation (1,381,469 ÷ 17 yrs)−$81,263
Estimated Net Yield-2.1%
Not financial advice. This is an automated stress-test using area-average nightly rates and estimated occupancy — not actual rental data for this specific property. All assumptions are shown above. Verify independently before investing. Read our full methodology →
Asking Price
$1,381,469
USD
Stress-Tested Net Yield
-2.1%
Price / m² (land)$751
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.