MODERN 3 BEDROOM VILLA FOR SALE IN A COMPLEX AT NYANYI BEACH
📍 Tanah Lot Area•3 Beds•3 Bed / 3 Bath•Leasehold (25 years)
Property Details
LocationTanah Lot Area
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size233 m²
Building Size155 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$194,829
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 (595,877 ÷ 25 yrs)−$23,835
Estimated Net Yield0.3%
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
$595,877
USD
Stress-Tested Net Yield
0.3%
Price / m² (land)$2,557
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.