Audit dossier · Pererenan
Brand New 3 Bedroom Villa for Sale in Bali Pererenan North Side
📍 Pererenan•3 Beds•3 Bed / 3 Bath•Freehold
Property Details
LocationPererenan
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size200 m²
Building Size240 m²
TenureFreehold
Price / Bedroom$109,776
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$163/night
Occupancy (area estimate)49%
Gross Revenue (annual)$29,093
Standard Expenses (40%)−$11,637
Net Revenue$17,456
Estimated Net Yield7.0%
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% | 3.0% | 4.4% | 5.7% |
| Est. rate | 3.6% | 5.1% | 6.7% |
| Rate +15% | 4.1% | 5.9% | 7.7% |
"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 Pererenan 3-bed listings
Same area, same bedroom count — a quick sanity check on price and yield.
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 →