5 BEDROOM LUXURY VILLA FOR SALE AND RENT IN NYANYI
📍 Tanah Lot Area•5 Beds•5 Bed / 5 Bath•Leasehold (27 years)
Property Details
LocationTanah Lot Area
Bedrooms5
Beds / Baths5 Bed / 5 Bath
Land Size537 m²
Building Size381 m²
TenureLeasehold — 27 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$300/night
Occupancy (area estimate)65%
Gross Revenue (annual)$71,175
Standard Expenses (40%)−$28,470
Net Revenue$42,705
Lease Depreciation (893,815 ÷ 27 yrs)−$33,104
Estimated Net Yield1.2%
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
$893,815
USD
Stress-Tested Net Yield
1.2%
Price / m² (land)$1,664
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.