OFF PLAN 7 BEDROOMS VILLA COMPLEX FOR SALE LEASEHOLD IN KUTUH NEAR PANDAWA BEACH
📍 Pandawa•7 Beds•7 Bed / 0 Bath•Leasehold (25 years)
OFF PLAN
Property Details
LocationPandawa
Bedrooms7
Beds / Baths7 Bed / 0 Bath
Land Size322 m²
Building Size422 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$78,196
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$300/night
Occupancy (area estimate)65%
Gross Revenue (annual)$71,175
Standard Expenses (40%)−$28,470
Net Revenue$42,705
Lease Depreciation (558,038 ÷ 25 yrs)−$22,322
Estimated Net Yield3.8%
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
$558,038
USD
Stress-Tested Net Yield
3.8%
Price / m² (land)$1,733
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.