LUXURY RICEFIELD VIEW 5 BEDROOM VILLA FOR SALE AND RENT IN BALI PERERENAN

📍 Pererenan5 Beds5 Bed / 0 BathLeasehold (19 years)
NEAR BUDGET
LUXURY RICEFIELD VIEW 5 BEDROOM VILLA FOR SALE AND RENT IN BALI PERERENAN

Property Details

LocationPererenan
Bedrooms5
Beds / Baths5 Bed / 0 Bath
Land Size2000 m²
Building Size650 m²
TenureLeasehold — 19 yrs remaining
Price / Bedroom$163,657

Net Yield Breakdown

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

Estimated Nightly Rate$293/night
Occupancy (area estimate)49%
Gross Revenue (annual)$52,296
Standard Expenses (40%)−$20,918
Net Revenue$31,378
Lease Depreciation (834,227 ÷ 19 yrs)−$43,907
Estimated Net Yield-0.2%
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

$834,227

USD

Stress-Tested Net Yield

-0.2%

Price / m² (land)$417
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.