Audit dossier · Pandawa
Beautiful Aesthetic 3 Bedroom Villa near Pandawa - Perfect Home or Investment Opportunity
📍 Pandawa•3 Beds•3 Bed / 3 Bath•Leasehold (25 years)
Property Details
LocationPandawa
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size230 m²
Building Size300 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$108,926
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$175/night
Occupancy (area estimate)65%
Gross Revenue (annual)$41,519
Standard Expenses (40%)−$16,608
Net Revenue$24,911
Lease Depreciation (337,020 ÷ 25 yrs)−$13,481
Estimated Net Yield3.6%
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 65%?
| Occ 50% | Occ 65% | Occ 80% | |
|---|---|---|---|
| Rate −15% | 0.8% | 2.3% | 3.7% |
| Est. rate | 1.7% | 3.4% | 5.1% |
| Rate +15% | 2.5% | 4.5% | 6.5% |
"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 Pandawa 3-bed listings
Same area, same bedroom count — a quick sanity check on price and yield.
3 bed • Freehold
Brand New 3 Bedroom Traditional Balinese Villa for Sale in Pandawa
$417,1146.2%
3 bed • Freehold
Off Plan Modern and Affordable 3 Bedroom Villas in Kutuh – Best Value in Uluwatu
$113,21715.8%
3 bed • Freehold
Luxury 3 Bedroom Villa with Ocean View for Sale & Rental in Bali Pandawa
$1,132,1652.3%
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 →