3 BEDROOM VILLA FOR SALE IN BALI KEDUNGU
📍 Tanah Lot Area•3 Beds•3 Bed / 2 Bath•Leasehold (25 years)
BUDGET VILLAOPTIMISTIC ROI
Property Details
LocationTanah Lot Area
Bedrooms3
Beds / Baths3 Bed / 2 Bath
Land Size70 m²
Building Size100 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$37,018
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$122/night
Occupancy (area estimate)65%
Gross Revenue (annual)$28,945
Standard Expenses (40%)−$11,578
Net Revenue$17,367
Lease Depreciation (113,217 ÷ 25 yrs)−$4,529
Estimated Net Yield11.6%
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
$113,217
USD
Stress-Tested Net Yield
11.6%
Price / m² (land)$1,617
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.