MODERN 2 BEDROOM APARTMENT FOR SALE LEASEHOLD IN BALI NUSA DUA
📍 Nusa Dua•2 Beds•2 Bed / 2 Bath•Leasehold (20 years)
BUDGET VILLA
Property Details
LocationNusa Dua
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size100 m²
Building Size100 m²
TenureLeasehold — 20 yrs remaining
Price / Bedroom$84,751
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$119/night
Occupancy (area estimate)51%
Gross Revenue (annual)$22,065
Standard Expenses (40%)−$8,826
Net Revenue$13,239
Lease Depreciation (172,804 ÷ 20 yrs)−$8,640
Estimated Net Yield5.0%
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
$172,804
USD
Stress-Tested Net Yield
5.0%
Price / m² (land)$1,728
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.