4 BEDROOM VILLA FOR SALE AND RENTAL IN BALI CANGGU BERAWA

📍 Canggu4 Beds4 Bed / 5 BathLeasehold (14 years)
NEAR BUDGETSHORT LEASE
4 BEDROOM VILLA FOR SALE AND RENTAL IN BALI CANGGU BERAWA

Property Details

LocationCanggu
Bedrooms4
Beds / Baths4 Bed / 5 Bath
Land Size401 m²
Building Size420 m²
TenureLeasehold — 14 yrs remaining
Price / Bedroom$92,733

Net Yield Breakdown

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

Estimated Nightly Rate$195/night
Occupancy (area estimate)41%
Gross Revenue (annual)$29,324
Standard Expenses (40%)−$11,730
Net Revenue$17,594
Lease Depreciation (378,159 ÷ 14 yrs)−$27,011
Estimated Net Yield0.3%
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

$378,159

USD

Stress-Tested Net Yield

0.3%

Price / m² (land)$943
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.