OFF PLAN 1 BEDROOM APARTMENT WITH JACUZZI FOR SALE LEASEHOLD IN BALI NUSA DUA
📍 Nusa Dua•1 Bed•1 Bed / 1 Bath•Leasehold (24 years)
BUDGET VILLAOFF PLANOPTIMISTIC ROI
Property Details
LocationNusa Dua
Bedrooms1
Beds / Baths1 Bed / 1 Bath
Land Size53 m²
Building Size42 m²
TenureLeasehold — 24 yrs remaining
Price / Bedroom$96,512
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$108/night
Occupancy (area estimate)51%
Gross Revenue (annual)$20,025
Standard Expenses (40%)−$8,010
Net Revenue$12,015
Lease Depreciation (98,392 ÷ 24 yrs)−$4,100
Estimated Net Yield11.8%
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
$98,392
USD
Stress-Tested Net Yield
11.8%
Price / m² (land)$1,856
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.