BRAND NEW STYLISH 3 BEDROOM VILLA IN PADONAN FOR SALE
📍 Canggu•3 Beds•3 Bed / 3 Bath•Leasehold (28 years)
Property Details
LocationCanggu
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size200 m²
Building Size216 m²
TenureLeasehold — 28 yrs remaining
Price / Bedroom$126,522
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$175/night
Occupancy (area estimate)41%
Gross Revenue (annual)$26,317
Standard Expenses (40%)−$10,527
Net Revenue$15,790
Lease Depreciation (386,962 ÷ 28 yrs)−$13,820
Estimated Net Yield3.0%
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
$386,962
USD
Stress-Tested Net Yield
3.0%
Price / m² (land)$1,935
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.