OFF PLAN MODERN AND AFFORDABLE 3 BEDROOM VILLAS IN KUTUH – BEST VALUE IN ULUWATU
📍 Pandawa•3 Beds•3 Bed / 3 Bath•Freehold
BUDGET VILLAOFF PLANOPTIMISTIC ROI
Property Details
LocationPandawa
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size157 m²
Building Size120 m²
TenureFreehold
Price / Bedroom$37,018
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$122/night
Occupancy (area estimate)65%
Gross Revenue (annual)$28,945
Standard Expenses (40%)−$11,578
Net Revenue$17,367
Estimated Net Yield15.6%
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
$113,217
USD
Stress-Tested Net Yield
15.6%
Price / m² (land)$721
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.