Audit dossier · Canggu
2 Bedroom Villa + 1 Office for Sale and Rent in Bali Canggu Echo Beach
📍 Canggu•2 Beds•2 Bed / 3 Bath•Leasehold (7 years)
BUDGET VILLASHORT LEASE
Property Details
LocationCanggu
Bedrooms2
Beds / Baths2 Bed / 3 Bath
Land Size146 m²
Building Size133 m²
TenureLeasehold — 7 yrs remaining
Price / Bedroom$60,666
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$101/night
Occupancy (area estimate)41%
Gross Revenue (annual)$15,188
Standard Expenses (40%)−$6,075
Net Revenue$9,113
Lease Depreciation (125,134 ÷ 7 yrs)−$17,876
Estimated Net Yield-2.4%
Sensitivity analysis
What happens to the net yield if our nightly rate is off by ±15%, or occupancy is different from the area estimate of 41%?
| Occ 26% | Occ 41% | Occ 56% | |
|---|---|---|---|
| Rate −15% | -10.4% | -8.1% | -5.9% |
| Est. rate | -9.7% | -7.0% | -4.4% |
| Rate +15% | -9.0% | -6.0% | -2.9% |
"Rate ±15%" stress-tests our nightly rate model. "Occ" rows are absolute occupancy points, not percentage-point shifts. The PDF audit extends this to a 5-year cashflow projection.
Comparable Canggu 2-bed listings
Same area, same bedroom count — a quick sanity check on price and yield.
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 →