OFF-PLAN 4-BEDROOM LUXURY VILLA FOR SALE IN BERAWA
📍 Canggu•4 Beds•4 Bed / 4 Bath•Leasehold (30 years)
OFF PLAN
Property Details
LocationCanggu
Bedrooms4
Beds / Baths4 Bed / 4 Bath
Land Size300 m²
Building Size198 m²
TenureLeasehold — 30 yrs remaining
Price / Bedroom$144,713
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$229/night
Occupancy (area estimate)41%
Gross Revenue (annual)$34,437
Standard Expenses (40%)−$13,775
Net Revenue$20,662
Lease Depreciation (590,132 ÷ 30 yrs)−$19,671
Estimated Net Yield2.3%
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
$590,132
USD
Stress-Tested Net Yield
2.3%
Price / m² (land)$1,967
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.