MODERN 5 BEDROOM VILLA FOR SALE AND RENT IN BALI CANGGU BERAWA
📍 Canggu•5 Beds•5 Bed / 5 Bath•Leasehold (16 years)
BUDGET VILLA
Property Details
LocationCanggu
Bedrooms5
Beds / Baths5 Bed / 5 Bath
Land Size510 m²
Building Size362 m²
TenureLeasehold — 16 yrs remaining
Price / Bedroom$107,686
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$254/night
Occupancy (area estimate)41%
Gross Revenue (annual)$38,197
Standard Expenses (40%)−$15,279
Net Revenue$22,918
Lease Depreciation (548,922 ÷ 16 yrs)−$34,308
Estimated Net Yield0.5%
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
$548,922
USD
Stress-Tested Net Yield
0.5%
Price / m² (land)$1,076
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.