BRAND NEW 3 BEDROOMS VILLA FOR SALE LEASEHOLD IN KUTUH NEAR GOA GONG
📍 Pandawa•3 Beds•3 Bed / 4 Bath•Leasehold (30 years)
Property Details
LocationPandawa
Bedrooms3
Beds / Baths3 Bed / 4 Bath
Land Size140 m²
Building Size170 m²
TenureLeasehold — 30 yrs remaining
Price / Bedroom$73,061
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 (223,454 ÷ 30 yrs)−$7,448
Estimated Net Yield8.0%
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
$223,454
USD
Stress-Tested Net Yield
8.0%
Price / m² (land)$1,596
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.