COZY 3 BEDROOM VILLA FOR SALE LEASEHOLD AND YEARLY RENT IN KUTUH
📍 Pandawa•3 Beds•3 Bed / 3 Bath•Leasehold (25 years)
BUDGET VILLAOPTIMISTIC ROIRATE PRICE GAP
Property Details
LocationPandawa
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size100 m²
Building Size120 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$29,224
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)65%
Gross Revenue (annual)$28,945
Standard Expenses (40%)−$11,578
Net Revenue$17,367
Lease Depreciation (89,381 ÷ 25 yrs)−$3,575
Estimated Net Yield15.8%
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
$89,381
USD
Stress-Tested Net Yield
15.8%
Price / m² (land)$894
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.