BRAND NEW 3 BEDROOMS VILLAS FOR SALE AND RENTAL IN BALI KUTA-LEGIAN
📍 Kuta Legian•3 Beds•3 Bed / 3 Bath•Leasehold (29 years)
Property Details
LocationKuta Legian
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size200 m²
Building Size300 m²
TenureLeasehold — 29 yrs remaining
Price / Bedroom$136,380
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 (417,114 ÷ 29 yrs)−$14,383
Estimated Net Yield2.6%
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
$417,114
USD
Stress-Tested Net Yield
2.6%
Price / m² (land)$2,086
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.