BRAND NEW 5 BEDROOM VILLA FOR SALE LEASEHOLD IN BALI SANUR
📍 Sanur•5 Beds•5 Bed / 5 Bath•Leasehold (29 years)
BUDGET VILLA
Property Details
LocationSanur
Bedrooms5
Beds / Baths5 Bed / 5 Bath
Land Size113 m²
Building Size137 m²
TenureLeasehold — 29 yrs remaining
Price / Bedroom$107,617
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$200/night
Occupancy (area estimate)80%
Gross Revenue (annual)$58,400
Standard Expenses (40%)−$23,360
Net Revenue$35,040
Lease Depreciation (548,571 ÷ 29 yrs)−$18,916
Estimated Net Yield1.8%
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
$548,571
USD
Stress-Tested Net Yield
1.8%
Price / m² (land)$4,855
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.