BRAND NEW 3 BEDROOM HOUSE FOR SALE LEASEHOLD IN SANUR
📍 Sanur•3 Beds•3 Bed / 2 Bath•Leasehold (23 years)
BUDGET VILLA
Property Details
LocationSanur
Bedrooms3
Beds / Baths3 Bed / 2 Bath
Land Size200 m²
Building Size150 m²
TenureLeasehold — 23 yrs remaining
Price / Bedroom$68,190
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$112/night
Occupancy (area estimate)80%
Gross Revenue (annual)$32,704
Standard Expenses (40%)−$13,082
Net Revenue$19,622
Lease Depreciation (208,557 ÷ 23 yrs)−$9,068
Estimated Net Yield3.5%
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
$208,557
USD
Stress-Tested Net Yield
3.5%
Price / m² (land)$1,043
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.