BRAND NEW 4 BEDROOM FAMILY VILLA FOR SALE LEASEHOLD IN SANUR BEACHSIDE BALI
📍 Sanur•4 Beds•4 Bed / 4 Bath•Leasehold (27 years)
NEAR BUDGET
Property Details
LocationSanur
Bedrooms4
Beds / Baths4 Bed / 4 Bath
Land Size400 m²
Building Size200 m²
TenureLeasehold — 27 yrs remaining
Price / Bedroom$132,971
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$230/night
Occupancy (area estimate)80%
Gross Revenue (annual)$67,160
Standard Expenses (40%)−$26,864
Net Revenue$40,296
Lease Depreciation (542,248 ÷ 27 yrs)−$20,083
Estimated Net Yield2.5%
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
$542,248
USD
Stress-Tested Net Yield
2.5%
Price / m² (land)$1,356
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.