OFF-PLAN 2 BEDROOM VILLA FOR SALE LEASEHOLD IN BALI PANDAWA
📍 Pandawa•2 Beds•2 Bed / 3 Bath•Leasehold (34 years)
OFF PLAN
Property Details
LocationPandawa
Bedrooms2
Beds / Baths2 Bed / 3 Bath
Land Size200 m²
Building Size108 m²
TenureLeasehold — 34 yrs remaining
Price / Bedroom$151,457
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 (308,816 ÷ 34 yrs)−$9,083
Estimated Net Yield2.2%
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
$308,816
USD
Stress-Tested Net Yield
2.2%
Price / m² (land)$1,544
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.