3 BEDROOM MODERN VILLA WITH RICEFIELD VIEW FOR SALE IN KABA-KABA
📍 Tanah Lot Area•3 Beds•3 Bed / 3 Bath•Leasehold (30 years)
NEAR BUDGET
Property Details
LocationTanah Lot Area
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size200 m²
Building Size200 m²
TenureLeasehold — 30 yrs remaining
Price / Bedroom$61,566
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$149/night
Occupancy (area estimate)65%
Gross Revenue (annual)$35,350
Standard Expenses (40%)−$14,140
Net Revenue$21,210
Lease Depreciation (188,297 ÷ 30 yrs)−$6,277
Estimated Net Yield8.2%
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
$188,297
USD
Stress-Tested Net Yield
8.2%
Price / m² (land)$941
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.