BRAND NEW 3 BEDROOM VILLA FOR SALE LEASEHOLD IN BALI CEPAKA
📍 Tanah Lot Area•3 Beds•3 Bed / 3 Bath•Leasehold (29 years)
Property Details
LocationTanah Lot Area
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size100 m²
Building Size110 m²
TenureLeasehold — 29 yrs remaining
Price / Bedroom$62,345
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 (190,680 ÷ 29 yrs)−$6,575
Estimated Net Yield9.9%
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
$190,680
USD
Stress-Tested Net Yield
9.9%
Price / m² (land)$1,907
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.