OFF PLAN 3 BEDROOM VILLA WITH HUGE LAND POTENTIAL IN PRIME JIMBARAN–ULUWATU CLIFF LOCATION
📍 Jimbaran•3 Beds•3 Bed / 3 Bath•Leasehold (34 years)
OFF PLAN
Property Details
LocationJimbaran
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size1150 m²
Building Size300 m²
TenureLeasehold — 34 yrs remaining
Price / Bedroom$212,399
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)42%
Gross Revenue (annual)$27,083
Standard Expenses (40%)−$10,833
Net Revenue$16,250
Lease Depreciation (649,613 ÷ 34 yrs)−$19,106
Estimated Net Yield1.0%
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
$649,613
USD
Stress-Tested Net Yield
1.0%
Price / m² (land)$565
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.