BRAND NEW 4-BEDROOM MODERN VILLA FOR SALE IN SEMINYAK
📍 Seminyak•4 Beds•4 Bed / 4 Bath•Leasehold (25 years)
BUDGET VILLA
Property Details
LocationSeminyak
Bedrooms4
Beds / Baths4 Bed / 4 Bath
Land Size340 m²
Building Size400 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$87,673
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$216/night
Occupancy (area estimate)42%
Gross Revenue (annual)$33,034
Standard Expenses (40%)−$13,214
Net Revenue$19,820
Lease Depreciation (357,526 ÷ 25 yrs)−$14,301
Estimated Net Yield4.8%
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
$357,526
USD
Stress-Tested Net Yield
4.8%
Price / m² (land)$1,052
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.