OFF-PLAN 2 BEDROOM VILLA FOR SALE LEASEHOLD IN BALI SANUR
📍 Sanur•2 Beds•2 Bed / 2 Bath•Leasehold (29 years)
OFF PLAN
Property Details
LocationSanur
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size200 m²
Building Size140 m²
TenureLeasehold — 29 yrs remaining
Price / Bedroom$153,867
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$144/night
Occupancy (area estimate)80%
Gross Revenue (annual)$42,048
Standard Expenses (40%)−$16,819
Net Revenue$25,229
Lease Depreciation (313,729 ÷ 29 yrs)−$10,818
Estimated Net Yield3.2%
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
$313,729
USD
Stress-Tested Net Yield
3.2%
Price / m² (land)$1,569
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.