Audit dossier · Jimbaran
Beautiful 2 Bedroom Villa for Sale Leasehold and Yearly Rental in Bali Jimbaran
📍 Jimbaran•2 Beds•2 Bed / 2 Bath•Leasehold (20 years)
BUDGET VILLA
Property Details
LocationJimbaran
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size189 m²
Building Size119 m²
TenureLeasehold — 20 yrs remaining
Price / Bedroom$64,999
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$71/night
Occupancy (area estimate)42%
Gross Revenue (annual)$10,988
Standard Expenses (40%)−$4,395
Net Revenue$6,593
Lease Depreciation (134,072 ÷ 20 yrs)−$6,704
Estimated Net Yield2.8%
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% | -2.3% | -0.9% | 0.6% |
| Est. rate | -1.9% | -0.1% | 1.6% |
| Rate +15% | -1.4% | 0.6% | 2.6% |
"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 2-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 →