Audit dossier · Pererenan
Brand New 6 Bedroom Villa for Sale and Rent in Bali Pererenan
📍 Pererenan•6 Beds•6 Bed / 0 Bath•Leasehold (21 years)
Property Details
LocationPererenan
Bedrooms6
Beds / Baths6 Bed / 0 Bath
Land Size550 m²
Building Size350 m²
TenureLeasehold — 21 yrs remaining
Price / Bedroom$192,589
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$292/night
Occupancy (area estimate)49%
Gross Revenue (annual)$52,118
Standard Expenses (40%)−$20,847
Net Revenue$31,271
Lease Depreciation (1,191,753 ÷ 21 yrs)−$56,750
Estimated Net Yield-1.2%
Sensitivity analysis
What happens to the net yield if our nightly rate is off by ±15%, or occupancy is different from the area estimate of 49%?
| Occ 34% | Occ 49% | Occ 64% | |
|---|---|---|---|
| Rate −15% | -3.2% | -2.5% | -1.8% |
| Est. rate | -2.9% | -2.1% | -1.3% |
| Rate +15% | -2.7% | -1.7% | -0.8% |
"Rate ±15%" stress-tests our nightly rate model. "Occ" rows are absolute occupancy points, not percentage-point shifts. The PDF audit extends this to a 5-year cashflow projection.
Comparable Pererenan 6-bed listings
Same area, same bedroom count — a quick sanity check on price and yield.
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 →