OFF-PLAN 4 BEDROOM VILLA FOR SALE LEASEHOLD IN KEROBOKAN BALI
📍 Kerobokan•4 Beds•4 Bed / 4 Bath•Leasehold (25 years)
OFF PLAN
Property Details
LocationKerobokan
Bedrooms4
Beds / Baths4 Bed / 4 Bath
Land Size300 m²
Building Size160 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$75,984
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$211/night
Occupancy (area estimate)42%
Gross Revenue (annual)$32,192
Standard Expenses (40%)−$12,877
Net Revenue$19,315
Lease Depreciation (309,856 ÷ 25 yrs)−$12,394
Estimated Net Yield5.9%
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
$309,856
USD
Stress-Tested Net Yield
5.9%
Price / m² (land)$1,033
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.