OFF-PLAN 2-BEDROOM VILLA FOR SALE LEASEHOLD WALKING DISTANCE TO BERAWA BEACH
📍 Canggu•2 Beds•2 Bed / 2 Bath•Leasehold (29 years)
OFF PLAN
Property Details
LocationCanggu
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size130 m²
Building Size120 m²
TenureLeasehold — 29 yrs remaining
Price / Bedroom$134,432
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$143/night
Occupancy (area estimate)41%
Gross Revenue (annual)$21,504
Standard Expenses (40%)−$8,602
Net Revenue$12,903
Lease Depreciation (274,103 ÷ 29 yrs)−$9,452
Estimated Net Yield4.1%
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
$274,103
USD
Stress-Tested Net Yield
4.1%
Price / m² (land)$2,108
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.