OFF-PLAN 1 BEDROOM VILLA FOR SALE LEASEHOLD IN BALI PANDAWA
📍 Pandawa•1 Bed•1 Bed / 2 Bath•Leasehold (34 years)
OFF PLAN
Property Details
LocationPandawa
Bedrooms1
Beds / Baths1 Bed / 2 Bath
Land Size200 m²
Building Size81 m²
TenureLeasehold — 34 yrs remaining
Price / Bedroom$302,914
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$70/night
Occupancy (area estimate)65%
Gross Revenue (annual)$16,608
Standard Expenses (40%)−$6,643
Net Revenue$9,965
Lease Depreciation (308,816 ÷ 34 yrs)−$9,083
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
$308,816
USD
Stress-Tested Net Yield
0.3%
Price / m² (land)$1,544
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.