EXCELLENT OFF-PLAN 2 BEDROOM VILLA FOR SALE LEASEHOLD IN BALI KEROBOKAN
📍 Kerobokan•2 Beds•2 Bed / 2 Bath•Leasehold (25 years)
OFF PLAN
Property Details
LocationKerobokan
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size221 m²
Building Size185 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$94,980
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$90/night
Occupancy (area estimate)42%
Gross Revenue (annual)$13,731
Standard Expenses (40%)−$5,493
Net Revenue$8,239
Lease Depreciation (193,660 ÷ 25 yrs)−$7,746
Estimated Net Yield2.7%
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
$193,660
USD
Stress-Tested Net Yield
2.7%
Price / m² (land)$876
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.