Audit dossier · Seseh
Brand New 3 Bedroom Villa for Sale and Rent in Seseh Residential Side
📍 Seseh•3 Beds•3 Bed / 3 Bath•Leasehold (25 years)
Property Details
LocationSeseh
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size175 m²
Building Size200 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$94,369
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 (291,980 ÷ 25 yrs)−$11,679
Estimated Net Yield4.8%
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% | 1.6% | 3.3% | 4.9% |
| Est. rate | 2.6% | 4.5% | 6.5% |
| Rate +15% | 3.5% | 5.8% | 8.1% |
"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 Seseh 3-bed listings
Same area, same bedroom count — a quick sanity check on price and yield.
3 bed • Leasehold 25y
Off-plan 3 Bedroom Villa for Sale Leasehold in Bali Cemagi-seseh
$327,7323.8%
3 bed • Leasehold 22y
3 Bedroom Family Villa with View and Rooftop near Cemagi Beach Bali
$361,4502.6%
3 bed • Leasehold 26y
Brand New 3 Bedroom Modern Villa for Sale Leasehold in Cemagi Beachside
$208,5578.5%
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 →