OFF PLAN TRANQUIL 2 BEDROOM GARDEN VIEW VILLA FOR SALE IN NUSA DUA
📍 Nusa Dua•2 Beds•2 Bed / 2 Bath•Leasehold (24 years)
OFF PLAN
Property Details
LocationNusa Dua
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size100 m²
Building Size233 m²
TenureLeasehold — 24 yrs remaining
Price / Bedroom$205,864
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$170/night
Occupancy (area estimate)51%
Gross Revenue (annual)$31,521
Standard Expenses (40%)−$12,609
Net Revenue$18,913
Lease Depreciation (419,750 ÷ 24 yrs)−$17,490
Estimated Net Yield1.7%
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
$419,750
USD
Stress-Tested Net Yield
1.7%
Price / m² (land)$4,198
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.