OFF PLAN COZY VILLAS FOR SALE IN KUTUH – FULLY FURNISHED WITH GOOD LEASE PERIOD
📍 Pandawa•2 Beds•2 Bed / 2 Bath•Leasehold (25 years)
OFF PLAN
Property Details
LocationPandawa
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size100 m²
Building Size71 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$67,216
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$110/night
Occupancy (area estimate)65%
Gross Revenue (annual)$26,098
Standard Expenses (40%)−$10,439
Net Revenue$15,659
Lease Depreciation (137,052 ÷ 25 yrs)−$5,482
Estimated Net Yield7.7%
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
$137,052
USD
Stress-Tested Net Yield
7.7%
Price / m² (land)$1,371
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.