OFF PLAN 2 BEDROOM VILLA FOR SALE IN JIMBARAN — AFFORDABLE LUXURY IN BALI’S COASTAL HAVEN
📍 Jimbaran•2 Beds•2 Bed / 2 Bath•Leasehold (31 years)
BUDGET VILLAOFF PLAN
Property Details
LocationJimbaran
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size100 m²
Building Size80 m²
TenureLeasehold — 31 yrs remaining
Price / Bedroom$55,527
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$112/night
Occupancy (area estimate)42%
Gross Revenue (annual)$17,333
Standard Expenses (40%)−$6,933
Net Revenue$10,400
Lease Depreciation (113,217 ÷ 31 yrs)−$3,652
Estimated Net Yield11.1%
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
$113,217
USD
Stress-Tested Net Yield
11.1%
Price / m² (land)$1,132
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.