CHARMING CONTEMPORARY 3-BEDROOM VILLA FOR SALE LEASEHOLD AND RENT IN KUTUH
📍 Pandawa•3 Beds•3 Bed / 3 Bath•Leasehold (20 years)
Property Details
LocationPandawa
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size250 m²
Building Size350 m²
TenureLeasehold — 20 yrs remaining
Price / Bedroom$126,639
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)65%
Gross Revenue (annual)$41,519
Standard Expenses (40%)−$16,608
Net Revenue$24,911
Lease Depreciation (387,320 ÷ 20 yrs)−$19,366
Estimated Net Yield1.6%
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
$387,320
USD
Stress-Tested Net Yield
1.6%
Price / m² (land)$1,549
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.