5 BEDROOM VILLA FOR SALE AND RENT IN BALI KEROBOKAN
📍 Kerobokan•5 Beds•5 Bed / 0 Bath•Leasehold (26 years)
OPTIMISTIC ROI
Property Details
LocationKerobokan
Bedrooms5
Beds / Baths5 Bed / 0 Bath
Land Size250 m²
Building Size240 m²
TenureLeasehold — 26 yrs remaining
Price / Bedroom$53,773
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$332/night
Occupancy (area estimate)42%
Gross Revenue (annual)$50,653
Standard Expenses (40%)−$20,261
Net Revenue$30,392
Lease Depreciation (274,103 ÷ 26 yrs)−$10,542
Estimated Net Yield13.7%
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
$274,103
USD
Stress-Tested Net Yield
13.7%
Price / m² (land)$1,096
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.