OFF PLAN 1 BEDROOM SMART VILLA FOR SALE IN NUSA DUA - ELEGANT RESORT LIVING
📍 Nusa Dua•1 Bed•1 Bed / 1 Bath•Leasehold (26 years)
NEAR BUDGETOFF PLANOPTIMISTIC ROI
Property Details
LocationNusa Dua
Bedrooms1
Beds / Baths1 Bed / 1 Bath
Land Size46 m²
Building Size32 m²
TenureLeasehold — 26 yrs remaining
Price / Bedroom$107,370
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$132/night
Occupancy (area estimate)51%
Gross Revenue (annual)$24,475
Standard Expenses (40%)−$9,790
Net Revenue$14,685
Lease Depreciation (109,463 ÷ 26 yrs)−$4,210
Estimated Net Yield13.7%
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
$109,463
USD
Stress-Tested Net Yield
13.7%
Price / m² (land)$2,380
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.