BRAND NEW 2 BEDROOM VILLA FOR SALE IN KEROBOKAN BALI
📍 Kerobokan•2 Beds•2 Bed / 2 Bath•Leasehold (16 years)
NEAR BUDGET
Property Details
LocationKerobokan
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size100 m²
Building Size85 m²
TenureLeasehold — 16 yrs remaining
Price / Bedroom$58,449
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$76/night
Occupancy (area estimate)42%
Gross Revenue (annual)$11,595
Standard Expenses (40%)−$4,638
Net Revenue$6,957
Lease Depreciation (119,175 ÷ 16 yrs)−$7,448
Estimated Net Yield3.0%
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
$119,175
USD
Stress-Tested Net Yield
3.0%
Price / m² (land)$1,192
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.