OFF-PLAN MODERN 2 BEDROOM VILLA FOR SALE LEASEHOLD IN BALI SEMINYAK
📍 Seminyak•2 Beds•2 Bed / 3 Bath•Leasehold (25 years)
NEAR BUDGETOFF PLAN
Property Details
LocationSeminyak
Bedrooms2
Beds / Baths2 Bed / 3 Bath
Land Size137 m²
Building Size125 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$88,842
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$134/night
Occupancy (area estimate)42%
Gross Revenue (annual)$20,493
Standard Expenses (40%)−$8,197
Net Revenue$12,296
Lease Depreciation (181,146 ÷ 25 yrs)−$7,246
Estimated Net Yield6.7%
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
$181,146
USD
Stress-Tested Net Yield
6.7%
Price / m² (land)$1,322
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.