BRAND NEW 3 BEDROOMS VILLA FOR SALE LEASEHOLD IN BALI CANGGU PADONAN
📍 Canggu•3 Beds•3 Bed / 3 Bath•Leasehold (28 years)
BUDGET VILLA
Property Details
LocationCanggu
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size200 m²
Building Size205 m²
TenureLeasehold — 28 yrs remaining
Price / Bedroom$75,983
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$122/night
Occupancy (area estimate)41%
Gross Revenue (annual)$18,346
Standard Expenses (40%)−$7,339
Net Revenue$11,008
Lease Depreciation (232,392 ÷ 28 yrs)−$8,300
Estimated Net Yield4.0%
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
$232,392
USD
Stress-Tested Net Yield
4.0%
Price / m² (land)$1,162
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.