OFF PLAN 2 BEDROOM BEACHFRONT VILLA FOR SALE LEASEHOLD IN SUMBAWA
📍 Sumba•2 Beds•2 Bed / 2 Bath•Leasehold (70 years)
OFF PLAN
Property Details
LocationSumba
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size800 m²
Building Size230 m²
TenureLeasehold — 70 yrs remaining
Price / Bedroom$219,345
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 (447,238 ÷ 70 yrs)−$6,389
Estimated Net Yield2.1%
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
$447,238
USD
Stress-Tested Net Yield
2.1%
Price / m² (land)$559
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.