OFF-PLAN 3 BEDROOM MODERN VILLA FOR SALE LEASEHOLD IN CEMAGI BEACHSIDE
📍 Seseh•3 Beds•3 Bed / 3 Bath•Leasehold (22 years)
OFF PLAN
Property Details
LocationSeseh
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size210 m²
Building Size205 m²
TenureLeasehold — 22 yrs remaining
Price / Bedroom$120,404
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$175/night
Occupancy (area estimate)65%
Gross Revenue (annual)$41,519
Standard Expenses (40%)−$16,608
Net Revenue$24,911
Lease Depreciation (368,252 ÷ 22 yrs)−$16,739
Estimated Net Yield2.4%
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
$368,252
USD
Stress-Tested Net Yield
2.4%
Price / m² (land)$1,754
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.