CHARMING 3 BEDROOM VILLA FOR SALE AND RENT IN BALI CANGGU BATU BOLONG

📍 Canggu3 Beds3 Bed / 3 BathLeasehold (18 years)
BUDGET VILLA
CHARMING 3 BEDROOM VILLA FOR SALE AND RENT IN BALI CANGGU BATU BOLONG

Property Details

LocationCanggu
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size300 m²
Building Size200 m²
TenureLeasehold — 18 yrs remaining
Price / Bedroom$82,802

Net Yield Breakdown

Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →

Estimated Nightly Rate$122/night
Occupancy (area estimate)41%
Gross Revenue (annual)$18,346
Standard Expenses (40%)−$7,339
Net Revenue$11,008
Lease Depreciation (253,248 ÷ 18 yrs)−$14,069
Estimated Net Yield1.4%
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

$253,248

USD

Stress-Tested Net Yield

1.4%

Price / m² (land)$844
View Original Listing →

Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.

📧 Email me this audit as a PDF

3-page PDF with the full math, 5-year cashflow projection, sensitivity analysis, and a question list to take to the agent. Great for negotiation prep.

One email. No newsletter spam.