2 BEDROOM MODERN VILLA FOR SALE LEASEHOLD IN BERAWA
📍 Canggu•2 Beds•2 Bed / 2 Bath•Leasehold (21 years)
BUDGET VILLA
Property Details
LocationCanggu
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size90 m²
Building Size100 m²
TenureLeasehold — 21 yrs remaining
Price / Bedroom$89,193
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$100/night
Occupancy (area estimate)41%
Gross Revenue (annual)$15,038
Standard Expenses (40%)−$6,015
Net Revenue$9,023
Lease Depreciation (181,862 ÷ 21 yrs)−$8,660
Estimated Net Yield3.2%
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
$181,862
USD
Stress-Tested Net Yield
3.2%
Price / m² (land)$2,021
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.