Audit dossier · Pererenan
Brand New 11 Bedroom Villa for Sale in Bali - Pererenan
📍 Pererenan•11 Beds•11 Bed / 0 Bath•Freehold
Property Details
LocationPererenan
Bedrooms11
Beds / Baths11 Bed / 0 Bath
Land Size504 m²
Building Size720 m²
TenureFreehold
Price / Bedroom$110,301
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$292/night
Occupancy (area estimate)49%
Gross Revenue (annual)$52,118
Standard Expenses (40%)−$20,847
Net Revenue$31,271
Estimated Net Yield3.4%
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 49%?
| Occ 34% | Occ 49% | Occ 64% | |
|---|---|---|---|
| Rate −15% | 1.5% | 2.1% | 2.8% |
| Est. rate | 1.7% | 2.5% | 3.3% |
| Rate +15% | 2.0% | 2.9% | 3.8% |
"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.
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 →