5 BEDROOM VILLA FOR SALE LEASEHOLD IN BERAWA
📍 Canggu•5 Beds•5 Bed / 5 Bath•Leasehold (22 years)
NEAR BUDGET
Property Details
LocationCanggu
Bedrooms5
Beds / Baths5 Bed / 5 Bath
Land Size800 m²
Building Size350 m²
TenureLeasehold — 22 yrs remaining
Price / Bedroom$114,357
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$309/night
Occupancy (area estimate)41%
Gross Revenue (annual)$46,467
Standard Expenses (40%)−$18,587
Net Revenue$27,880
Lease Depreciation (582,925 ÷ 22 yrs)−$26,497
Estimated Net Yield3.1%
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
$582,925
USD
Stress-Tested Net Yield
3.1%
Price / m² (land)$729
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.