OFF-PLAN 4 BEDROOMS VILLA FOR SALE LEASEHOLD IN BALI SANUR
📍 Sanur•4 Beds•4 Bed / 4 Bath•Leasehold (35 years)
OFF PLAN
Property Details
LocationSanur
Bedrooms4
Beds / Baths4 Bed / 4 Bath
Land Size343 m²
Building Size360 m²
TenureLeasehold — 35 yrs remaining
Price / Bedroom$215,530
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$271/night
Occupancy (area estimate)80%
Gross Revenue (annual)$79,132
Standard Expenses (40%)−$31,653
Net Revenue$47,479
Lease Depreciation (878,918 ÷ 35 yrs)−$25,112
Estimated Net Yield1.6%
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
$878,918
USD
Stress-Tested Net Yield
1.6%
Price / m² (land)$2,562
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.