OFF-PLAN 3 BEDROOM VILLA IN EXCLUSIVE RESIDENCE FOR SALE IN NYANYI BEACH BALI
📍 Tanah Lot Area•3 Beds•3 Bed / 3 Bath•Leasehold (30 years)
OFF PLAN
Property Details
LocationTanah Lot Area
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size434 m²
Building Size200 m²
TenureLeasehold — 30 yrs remaining
Price / Bedroom$138,524
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$175/night
Occupancy (area estimate)65%
Gross Revenue (annual)$41,519
Standard Expenses (40%)−$16,608
Net Revenue$24,911
Lease Depreciation (423,668 ÷ 30 yrs)−$14,122
Estimated Net Yield2.7%
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
$423,668
USD
Stress-Tested Net Yield
2.7%
Price / m² (land)$976
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.