Audit dossier · Seminyak
Brand New Modern 3 Bedroom Villa for Sale Leasehold in Bali Seminyak
📍 Seminyak•3 Beds•3 Bed / 4 Bath•Leasehold (23 years)
BUDGET VILLA
Property Details
LocationSeminyak
Bedrooms3
Beds / Baths3 Bed / 4 Bath
Land Size138 m²
Building Size125 m²
TenureLeasehold — 23 yrs remaining
Price / Bedroom$76,546
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$132/night
Occupancy (area estimate)42%
Gross Revenue (annual)$20,187
Standard Expenses (40%)−$8,075
Net Revenue$12,112
Lease Depreciation (236,837 ÷ 23 yrs)−$10,297
Estimated Net Yield3.8%
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 42%?
| Occ 27% | Occ 42% | Occ 57% | |
|---|---|---|---|
| Rate −15% | -1.5% | 0.0% | 1.6% |
| Est. rate | -1.1% | 0.8% | 2.6% |
| Rate +15% | -0.6% | 1.5% | 3.7% |
"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 Seminyak 3-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 →