OFF PLAN MODERN 3 BEDROOM VILLAS NEAR PANDAWA BEACH — A PERFECT BLEND OF COMFORT AND COASTAL CHARM
📍 Pandawa•2 Beds•2 Bed / 2 Bath•Leasehold (30 years)
OFF PLAN
Property Details
LocationPandawa
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size250 m²
Building Size85 m²
TenureLeasehold — 30 yrs remaining
Price / Bedroom$126,220
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 (257,359 ÷ 30 yrs)−$8,579
Estimated Net Yield2.9%
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
$257,359
USD
Stress-Tested Net Yield
2.9%
Price / m² (land)$1,029
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.