OFF-PLAN 3 BEDROOM VILLA FOR SALE LEASEHOLD IN BALI PERERENAN NORTH SIDE
📍 Pererenan•3 Beds•3 Bed / 3 Bath•Leasehold (32 years)
BUDGET VILLAOFF PLAN
Property Details
LocationPererenan
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size126 m²
Building Size157 m²
TenureLeasehold — 32 yrs remaining
Price / Bedroom$85,725
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$109/night
Occupancy (area estimate)49%
Gross Revenue (annual)$19,455
Standard Expenses (40%)−$7,782
Net Revenue$11,673
Lease Depreciation (262,186 ÷ 32 yrs)−$8,193
Estimated Net Yield2.9%
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
$262,186
USD
Stress-Tested Net Yield
2.9%
Price / m² (land)$2,081
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.