Audit dossier · Jimbaran
4 Bedrooms Family Villa for Sale Freehold and Rent in Bali Jimbaran
📍 Jimbaran•4 Beds•4 Bed / 4 Bath•Freehold
BUDGET VILLA
Property Details
LocationJimbaran
Bedrooms4
Beds / Baths4 Bed / 4 Bath
Land Size144 m²
Building Size250 m²
TenureFreehold
Price / Bedroom$70,777
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$164/night
Occupancy (area estimate)42%
Gross Revenue (annual)$25,381
Standard Expenses (40%)−$10,152
Net Revenue$15,228
Estimated Net Yield8.3%
Sensitivity analysis
What happens to the net yield if our nightly rate is off by ±15%, or occupancy is different from the area estimate of 42%?
| Occ 27% | Occ 42% | Occ 57% | |
|---|---|---|---|
| Rate −15% | 2.8% | 4.4% | 6.0% |
| Est. rate | 3.3% | 5.2% | 7.0% |
| Rate +15% | 3.8% | 5.9% | 8.1% |
"Rate ±15%" stress-tests our nightly rate model. "Occ" rows are absolute occupancy points, not percentage-point shifts. The PDF audit extends this to a 5-year cashflow projection.
Comparable Jimbaran 4-bed listings
Same area, same bedroom count — a quick sanity check on price and yield.
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 →