Audit dossier · Petitenget Batu Belig
2 Bedroom Villa for Sale and Rent in Petitenget Bali
📍 Petitenget Batu Belig•2 Beds•2 Bed / 3 Bath•Leasehold (20 years)
Property Details
LocationPetitenget Batu Belig
Bedrooms2
Beds / Baths2 Bed / 3 Bath
Land Size200 m²
Building Size100 m²
TenureLeasehold — 20 yrs remaining
Price / Bedroom$121,649
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$110/night
Occupancy (area estimate)65%
Gross Revenue (annual)$26,098
Standard Expenses (40%)−$10,439
Net Revenue$15,659
Lease Depreciation (250,924 ÷ 20 yrs)−$12,546
Estimated Net Yield1.4%
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 65%?
| Occ 50% | Occ 65% | Occ 80% | |
|---|---|---|---|
| Rate −15% | -0.9% | 0.3% | 1.5% |
| Est. rate | -0.2% | 1.2% | 2.7% |
| Rate +15% | 0.5% | 2.2% | 3.8% |
"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 Petitenget Batu Belig 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 →