OFF-PLAN 3 BEDROOM MODERN VILLA IN SANUR FOR SALE LEASEHOLD
📍 Sanur•3 Beds•3 Bed / 3 Bath•Leasehold (31 years)
NEAR BUDGETOFF PLAN
Property Details
LocationSanur
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size170 m²
Building Size130 m²
TenureLeasehold — 31 yrs remaining
Price / Bedroom$87,673
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$136/night
Occupancy (area estimate)80%
Gross Revenue (annual)$39,712
Standard Expenses (40%)−$15,885
Net Revenue$23,827
Lease Depreciation (268,144 ÷ 31 yrs)−$8,650
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
$268,144
USD
Stress-Tested Net Yield
4.1%
Price / m² (land)$1,577
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.