OFF-PLAN 4 BEDROOM MODERN VILLA IN SANUR FOR SALE LEASEHOLD
📍 Sanur•4 Beds•4 Bed / 4 Bath•Leasehold (31 years)
BUDGET VILLAOFF PLAN
Property Details
LocationSanur
Bedrooms4
Beds / Baths4 Bed / 4 Bath
Land Size249 m²
Building Size164 m²
TenureLeasehold — 31 yrs remaining
Price / Bedroom$87,673
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$190/night
Occupancy (area estimate)80%
Gross Revenue (annual)$55,480
Standard Expenses (40%)−$22,192
Net Revenue$33,288
Lease Depreciation (357,526 ÷ 31 yrs)−$11,533
Estimated Net Yield4.5%
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
$357,526
USD
Stress-Tested Net Yield
4.5%
Price / m² (land)$1,436
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.