OFF PLAN 2 BEDROOM VILLA FOR SALE LEASEHOLD IN BALI TANAH LOT PANTAI NYANYI
📍 Tanah Lot Area•2 Beds•2 Bed / 2 Bath•Leasehold (28 years)
OFF PLAN
Property Details
LocationTanah Lot Area
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size163 m²
Building Size128 m²
TenureLeasehold — 28 yrs remaining
Price / Bedroom$185,956
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 (379,159 ÷ 28 yrs)−$13,541
Estimated Net Yield0.6%
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
$379,159
USD
Stress-Tested Net Yield
0.6%
Price / m² (land)$2,326
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.