OFF PLAN 3 BEDROOM VILLA FOR SALE LEASEHOLD IN NUSA DUA
📍 Nusa Dua•3 Beds•3 Bed / 3 Bath•Leasehold (31 years)
OFF PLAN
Property Details
LocationNusa Dua
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size261 m²
Building Size120 m²
TenureLeasehold — 31 yrs remaining
Price / Bedroom$117,109
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$185/night
Occupancy (area estimate)51%
Gross Revenue (annual)$34,303
Standard Expenses (40%)−$13,721
Net Revenue$20,582
Lease Depreciation (358,173 ÷ 31 yrs)−$11,554
Estimated Net Yield4.3%
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
$358,173
USD
Stress-Tested Net Yield
4.3%
Price / m² (land)$1,372
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.