4 BEDROOM MODERN VILLA WITH JUNGLE AND RIVER VIEW FOR SALE IN PERERENAN BEACHSIDE

📍 Pererenan4 Beds4 Bed / 4 BathLeasehold (28 years)
4 BEDROOM MODERN VILLA WITH JUNGLE AND RIVER VIEW FOR SALE IN PERERENAN BEACHSIDE

Property Details

LocationPererenan
Bedrooms4
Beds / Baths4 Bed / 4 Bath
Land Size768 m²
Building Size295 m²
TenureLeasehold — 28 yrs remaining
Price / Bedroom$175,346

Net Yield Breakdown

Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →

Estimated Nightly Rate$284/night
Occupancy (area estimate)49%
Gross Revenue (annual)$50,690
Standard Expenses (40%)−$20,276
Net Revenue$30,414
Lease Depreciation (715,052 ÷ 28 yrs)−$25,538
Estimated Net Yield2.2%
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

$715,052

USD

Stress-Tested Net Yield

2.2%

Price / m² (land)$931
View Original Listing →

Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.

📧 Email me this audit as a PDF

3-page PDF with the full math, 5-year cashflow projection, sensitivity analysis, and a question list to take to the agent. Great for negotiation prep.

One email. No newsletter spam.