CHARMING 2 BEDROOM VILLA FOR SALE IN PADONAN
📍 Canggu•2 Beds•2 Bed / 2 Bath•Leasehold (23 years)
BUDGET VILLA
Property Details
LocationCanggu
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size80 m²
Building Size118 m²
TenureLeasehold — 23 yrs remaining
Price / Bedroom$87,673
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$100/night
Occupancy (area estimate)41%
Gross Revenue (annual)$15,038
Standard Expenses (40%)−$6,015
Net Revenue$9,023
Lease Depreciation (178,763 ÷ 23 yrs)−$7,772
Estimated Net Yield3.8%
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
$178,763
USD
Stress-Tested Net Yield
3.8%
Price / m² (land)$2,235
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.