Audit dossier · Pandawa
Picturesque 6 Bedroom Ocean View Villa for Sale Freehold and Rent in Pandawa
📍 Pandawa•6 Beds•6 Bed / 0 Bath•Freehold
Property Details
LocationPandawa
Bedrooms6
Beds / Baths6 Bed / 0 Bath
Land Size1729 m²
Building Size832 m²
TenureFreehold
Price / Bedroom$895,540
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$300/night
Occupancy (area estimate)65%
Gross Revenue (annual)$71,175
Standard Expenses (40%)−$28,470
Net Revenue$42,705
Estimated Net Yield0.8%
Sensitivity analysis
What happens to the net yield if our nightly rate is off by ±15%, or occupancy is different from the area estimate of 65%?
| Occ 50% | Occ 65% | Occ 80% | |
|---|---|---|---|
| Rate −15% | 0.5% | 0.7% | 0.8% |
| Est. rate | 0.6% | 0.8% | 0.9% |
| Rate +15% | 0.7% | 0.9% | 1.1% |
"Rate ±15%" stress-tests our nightly rate model. "Occ" rows are absolute occupancy points, not percentage-point shifts. The PDF audit extends this to a 5-year cashflow projection.
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 →