BRAND NEW 3 BEDROOM VILLA FOR SALE LEASEHOLD NEAR SANUR BEACH BALI
📍 Sanur•3 Beds•3 Bed / 3 Bath•Leasehold (28 years)
Property Details
LocationSanur
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size300 m²
Building Size123 m²
TenureLeasehold — 28 yrs remaining
Price / Bedroom$135,017
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$160/night
Occupancy (area estimate)80%
Gross Revenue (annual)$46,720
Standard Expenses (40%)−$18,688
Net Revenue$28,032
Lease Depreciation (412,942 ÷ 28 yrs)−$14,748
Estimated Net Yield2.0%
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
$412,942
USD
Stress-Tested Net Yield
2.0%
Price / m² (land)$1,376
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.