BEAUTIFUL 1 BEDROOM VILLA FOR SALE AND RENT LEASEHOLD IN BALI SEMINYAK
📍 Seminyak•1 Bed•1 Bed / 0 Bath•Leasehold (22 years)
BUDGET VILLA
Property Details
LocationSeminyak
Bedrooms1
Beds / Baths1 Bed / 0 Bath
Land Size75 m²
Building Size50 m²
TenureLeasehold — 22 yrs remaining
Price / Bedroom$105,208
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$78/night
Occupancy (area estimate)42%
Gross Revenue (annual)$11,929
Standard Expenses (40%)−$4,772
Net Revenue$7,157
Lease Depreciation (107,258 ÷ 22 yrs)−$4,875
Estimated Net Yield6.0%
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
$107,258
USD
Stress-Tested Net Yield
6.0%
Price / m² (land)$1,430
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.