OFF-PLAN GARDEN VIEW 2 BEDROOM APARTMENT FOR SALE LEASEHOLD IN BALI BENOA
📍 Nusa Dua•2 Beds•2 Bed / 3 Bath•Leasehold (35 years)
OFF PLAN
Property Details
LocationNusa Dua
Bedrooms2
Beds / Baths2 Bed / 3 Bath
Land Size166 m²
Building Size166 m²
TenureLeasehold — 35 yrs remaining
Price / Bedroom$183,091
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$170/night
Occupancy (area estimate)51%
Gross Revenue (annual)$31,521
Standard Expenses (40%)−$12,609
Net Revenue$18,913
Lease Depreciation (373,317 ÷ 35 yrs)−$10,666
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
$373,317
USD
Stress-Tested Net Yield
3.8%
Price / m² (land)$2,249
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.