OFF-PLAN 3 BEDROOM VILLA WITHIN MODERN RESIDENCE FOR SALE IN KEROBOKAN
📍 Kerobokan•3 Beds•3 Bed / 2 Bath•Leasehold (25 years)
OFF PLAN
Property Details
LocationKerobokan
Bedrooms3
Beds / Baths3 Bed / 2 Bath
Land Size141 m²
Building Size240 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$95,466
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$112/night
Occupancy (area estimate)42%
Gross Revenue (annual)$17,088
Standard Expenses (40%)−$6,835
Net Revenue$10,253
Lease Depreciation (291,980 ÷ 25 yrs)−$11,679
Estimated Net Yield1.6%
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
$291,980
USD
Stress-Tested Net Yield
1.6%
Price / m² (land)$2,071
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.