OFF PLAN 4 BEDROOM LUXURY VILLA FOR SALE LEASEHOLD IN NUSA DUA
📍 Nusa Dua•4 Beds•4 Bed / 4 Bath•Leasehold (31 years)
OFF PLAN
Property Details
LocationNusa Dua
Bedrooms4
Beds / Baths4 Bed / 4 Bath
Land Size261 m²
Building Size172 m²
TenureLeasehold — 31 yrs remaining
Price / Bedroom$118,016
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$242/night
Occupancy (area estimate)51%
Gross Revenue (annual)$44,872
Standard Expenses (40%)−$17,949
Net Revenue$26,923
Lease Depreciation (481,263 ÷ 31 yrs)−$15,525
Estimated Net Yield4.1%
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
$481,263
USD
Stress-Tested Net Yield
4.1%
Price / m² (land)$1,844
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.