OFF PLAN MODERN MINIMALIST 2-BEDROOM VILLA IN KEROBOKAN FOR SALE
📍 Kerobokan•2 Beds•2 Bed / 2 Bath•Leasehold (20 years)
BUDGET VILLAOFF PLAN
Property Details
LocationKerobokan
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size100 m²
Building Size80 m²
TenureLeasehold — 20 yrs remaining
Price / Bedroom$51,143
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$63/night
Occupancy (area estimate)42%
Gross Revenue (annual)$9,612
Standard Expenses (40%)−$3,845
Net Revenue$5,767
Lease Depreciation (104,278 ÷ 20 yrs)−$5,214
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
$104,278
USD
Stress-Tested Net Yield
3.8%
Price / m² (land)$1,043
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.