OFF PLAN 4 BEDROOM VILLA FOR SALE IN AN ELITE COMPLEX NEAR PANDAWA BEACH
📍 Pandawa•4 Beds•4 Bed / 4 Bath•Leasehold (24 years)
OFF PLAN
Property Details
LocationPandawa
Bedrooms4
Beds / Baths4 Bed / 4 Bath
Land Size210 m²
Building Size160 m²
TenureLeasehold — 24 yrs remaining
Price / Bedroom$152,723
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$240/night
Occupancy (area estimate)65%
Gross Revenue (annual)$56,940
Standard Expenses (40%)−$22,776
Net Revenue$34,164
Lease Depreciation (622,794 ÷ 24 yrs)−$25,950
Estimated Net Yield1.4%
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
$622,794
USD
Stress-Tested Net Yield
1.4%
Price / m² (land)$2,966
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.