OFF-PLAN MODERN 3 BEDROOM VILLA FOR SALE LEASEHOLD IN BALI SEMINYAK
📍 Seminyak•3 Beds•3 Bed / 4 Bath•Leasehold (25 years)
BUDGET VILLAOFF PLAN
Property Details
LocationSeminyak
Bedrooms3
Beds / Baths3 Bed / 4 Bath
Land Size138 m²
Building Size125 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$62,754
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$157/night
Occupancy (area estimate)42%
Gross Revenue (annual)$24,011
Standard Expenses (40%)−$9,604
Net Revenue$14,406
Lease Depreciation (191,932 ÷ 25 yrs)−$7,677
Estimated Net Yield7.9%
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
$191,932
USD
Stress-Tested Net Yield
7.9%
Price / m² (land)$1,391
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.