OFF-PLAN 2 BEDROOM MODERN VILLA IN SANUR FOR SALE LEASEHOLD
📍 Sanur•2 Beds•2 Bed / 2 Bath•Leasehold (31 years)
NEAR BUDGETOFF PLAN
Property Details
LocationSanur
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size204 m²
Building Size110 m²
TenureLeasehold — 31 yrs remaining
Price / Bedroom$113,975
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$122/night
Occupancy (area estimate)80%
Gross Revenue (annual)$35,624
Standard Expenses (40%)−$14,250
Net Revenue$21,374
Lease Depreciation (232,392 ÷ 31 yrs)−$7,497
Estimated Net Yield4.4%
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
$232,392
USD
Stress-Tested Net Yield
4.4%
Price / m² (land)$1,139
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.