OFF-PLAN 3-BEDROOM VILLA FOR SALE IN PADONAN
📍 Canggu•3 Beds•3 Bed / 3 Bath•Leasehold (25 years)
BUDGET VILLAOFF PLAN
Property Details
LocationCanggu
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size125 m²
Building Size168 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$76,183
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$122/night
Occupancy (area estimate)41%
Gross Revenue (annual)$18,346
Standard Expenses (40%)−$7,339
Net Revenue$11,008
Lease Depreciation (233,001 ÷ 25 yrs)−$9,320
Estimated Net Yield3.6%
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
$233,001
USD
Stress-Tested Net Yield
3.6%
Price / m² (land)$1,864
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.