OFF-PLAN 3 BEDROOM VILLA FOR SALE LEASEHOLD IN KEROBOKAN BALI
📍 Kerobokan•3 Beds•3 Bed / 3 Bath•Leasehold (25 years)
BUDGET VILLAOFF PLAN
Property Details
LocationKerobokan
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size300 m²
Building Size160 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$89,621
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$78/night
Occupancy (area estimate)42%
Gross Revenue (annual)$11,900
Standard Expenses (40%)−$4,760
Net Revenue$7,140
Lease Depreciation (274,103 ÷ 25 yrs)−$10,964
Estimated Net Yield0.1%
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
$274,103
USD
Stress-Tested Net Yield
0.1%
Price / m² (land)$914
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.