OFF-PLAN 2 BEDROOM VILLA FOR SALE LEASEHOLD IN BALI BUDUK NEAR CANGGU
📍 Canggu•2 Beds•2 Bed / 2 Bath•Leasehold (24 years)
BUDGET VILLAOFF PLAN
Property Details
LocationCanggu
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size100 m²
Building Size69 m²
TenureLeasehold — 24 yrs remaining
Price / Bedroom$75,224
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$100/night
Occupancy (area estimate)41%
Gross Revenue (annual)$15,038
Standard Expenses (40%)−$6,015
Net Revenue$9,023
Lease Depreciation (153,379 ÷ 24 yrs)−$6,391
Estimated Net Yield5.3%
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
$153,379
USD
Stress-Tested Net Yield
5.3%
Price / m² (land)$1,534
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.