3 BEDROOM VILLA FOR SALE LEASEHOLD AND YEARLY RENTAL IN BALI NUSA DUA
📍 Nusa Dua•3 Beds•3 Bed / 2 Bath•Leasehold (36 years)
Property Details
LocationNusa Dua
Bedrooms3
Beds / Baths3 Bed / 2 Bath
Land Size1025 m²
Building Size215 m²
TenureLeasehold — 36 yrs remaining
Price / Bedroom$94,763
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$185/night
Occupancy (area estimate)51%
Gross Revenue (annual)$34,303
Standard Expenses (40%)−$13,721
Net Revenue$20,582
Lease Depreciation (289,827 ÷ 36 yrs)−$8,051
Estimated Net Yield6.5%
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
$289,827
USD
Stress-Tested Net Yield
6.5%
Price / m² (land)$283
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.