OFF-PLAN 2 BEDROOM VILLA FOR SALE LEASEHOLD IN BALI BUWIT
📍 Tanah Lot Area•2 Beds•2 Bed / 3 Bath•Leasehold (22 years)
OFF PLAN
Property Details
LocationTanah Lot Area
Bedrooms2
Beds / Baths2 Bed / 3 Bath
Land Size166 m²
Building Size166 m²
TenureLeasehold — 22 yrs remaining
Price / Bedroom$58,014
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 (118,288 ÷ 22 yrs)−$5,377
Estimated Net Yield8.9%
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
$118,288
USD
Stress-Tested Net Yield
8.9%
Price / m² (land)$713
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.