Audit dossier · West Coast
Newly Built 2 Bedroom Villa for Sale Leasehold in Beraban Tabanan
📍 West Coast•2 Beds•2 Bed / 3 Bath•Leasehold (25 years)
Property Details
LocationWest Coast
Bedrooms2
Beds / Baths2 Bed / 3 Bath
Land Size120 m²
Building Size110 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$101,110
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$110/night
Occupancy (area estimate)65%
Gross Revenue (annual)$26,098
Standard Expenses (40%)−$10,439
Net Revenue$15,659
Lease Depreciation (208,557 ÷ 25 yrs)−$8,342
Estimated Net Yield3.7%
Sensitivity analysis
What happens to the net yield if our nightly rate is off by ±15%, or occupancy is different from the area estimate of 65%?
| Occ 50% | Occ 65% | Occ 80% | |
|---|---|---|---|
| Rate −15% | 0.9% | 2.4% | 3.9% |
| Est. rate | 1.8% | 3.5% | 5.2% |
| Rate +15% | 2.6% | 4.6% | 6.6% |
"Rate ±15%" stress-tests our nightly rate model. "Occ" rows are absolute occupancy points, not percentage-point shifts. The PDF audit extends this to a 5-year cashflow projection.
Comparable West Coast 2-bed listings
Same area, same bedroom count — a quick sanity check on price and yield.
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 →