OFF-PLAN 3 BEDROOMS VILLA FOR SALE LEASEHOLD IN BALI BUDUK NEAR CANGGU
📍 Pererenan•3 Beds•3 Bed / 3 Bath•Leasehold (24 years)
NEAR BUDGETOFF PLAN
Property Details
LocationPererenan
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size250 m²
Building Size170 m²
TenureLeasehold — 24 yrs remaining
Price / Bedroom$94,960
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$133/night
Occupancy (area estimate)49%
Gross Revenue (annual)$23,739
Standard Expenses (40%)−$9,495
Net Revenue$14,243
Lease Depreciation (290,430 ÷ 24 yrs)−$12,101
Estimated Net Yield2.5%
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
$290,430
USD
Stress-Tested Net Yield
2.5%
Price / m² (land)$1,162
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.