BRAND NEW 5 BEDROOM VILLA FOR SALE AND RENT NEAR BERAWA BALI
📍 Canggu•5 Beds•5 Bed / 0 Bath•Leasehold (23 years)
Property Details
LocationCanggu
Bedrooms5
Beds / Baths5 Bed / 0 Bath
Land Size405 m²
Building Size455 m²
TenureLeasehold — 23 yrs remaining
Price / Bedroom$148,600
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$363/night
Occupancy (area estimate)41%
Gross Revenue (annual)$54,588
Standard Expenses (40%)−$21,835
Net Revenue$32,753
Lease Depreciation (757,478 ÷ 23 yrs)−$32,934
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
$757,478
USD
Stress-Tested Net Yield
2.6%
Price / m² (land)$1,870
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.