BRAND NEW 2 BEDROOMS VILLA FOR SALE IN KEROBOKAN
📍 Kerobokan•2 Beds•2 Bed / 2 Bath•Leasehold (27 years)
BUDGET VILLA
Property Details
LocationKerobokan
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size200 m²
Building Size170 m²
TenureLeasehold — 27 yrs remaining
Price / Bedroom$55,527
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$63/night
Occupancy (area estimate)42%
Gross Revenue (annual)$9,612
Standard Expenses (40%)−$3,845
Net Revenue$5,767
Lease Depreciation (113,217 ÷ 27 yrs)−$4,193
Estimated Net Yield4.4%
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
$113,217
USD
Stress-Tested Net Yield
4.4%
Price / m² (land)$566
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.