OFF PLAN 3 BEDROOM VILLA FOR SALE LEASEHOLD IN BALI SANUR
📍 Sanur•3 Beds•3 Bed / 4 Bath•Leasehold (29 years)
OFF PLAN
Property Details
LocationSanur
Bedrooms3
Beds / Baths3 Bed / 4 Bath
Land Size210 m²
Building Size103 m²
TenureLeasehold — 29 yrs remaining
Price / Bedroom$157,773
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$160/night
Occupancy (area estimate)80%
Gross Revenue (annual)$46,720
Standard Expenses (40%)−$18,688
Net Revenue$28,032
Lease Depreciation (482,541 ÷ 29 yrs)−$16,639
Estimated Net Yield1.4%
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
$482,541
USD
Stress-Tested Net Yield
1.4%
Price / m² (land)$2,298
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.