OFF PLAN COZY 1 BEDROOM VILLA FOR SALE IN NUSA DUA - ELEGANT RESORT LIVING
📍 Nusa Dua•1 Bed•1 Bed / 1 Bath•Leasehold (26 years)
OFF PLAN
Property Details
LocationNusa Dua
Bedrooms1
Beds / Baths1 Bed / 1 Bath
Land Size70 m²
Building Size70 m²
TenureLeasehold — 26 yrs remaining
Price / Bedroom$163,984
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$155/night
Occupancy (area estimate)51%
Gross Revenue (annual)$28,740
Standard Expenses (40%)−$11,496
Net Revenue$17,244
Lease Depreciation (167,179 ÷ 26 yrs)−$6,430
Estimated Net Yield9.6%
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
$167,179
USD
Stress-Tested Net Yield
9.6%
Price / m² (land)$2,388
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.