OFF-PLAN 2-BEDROOM VILLA FOR SALE IN KEDUNGU WALKING DISTANCE TO THE BEACH
📍 Tanah Lot Area•2 Beds•2 Bed / 2 Bath•Leasehold (30 years)
OFF PLAN
Property Details
LocationTanah Lot Area
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size160 m²
Building Size110 m²
TenureLeasehold — 30 yrs remaining
Price / Bedroom$107,254
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 (218,687 ÷ 30 yrs)−$7,290
Estimated Net Yield4.0%
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
$218,687
USD
Stress-Tested Net Yield
4.0%
Price / m² (land)$1,367
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.