RICEFIELD VIEW 4 BEDROOM VILLA FOR SALE AND RENT IN BALI KEDUNGU

📍 Tanah Lot Area4 Beds4 Bed / 4 BathLeasehold (25 years)
RICEFIELD VIEW 4 BEDROOM VILLA FOR SALE AND RENT  IN BALI KEDUNGU

Property Details

LocationTanah Lot Area
Bedrooms4
Beds / Baths4 Bed / 4 Bath
Land Size303 m²
Building Size264 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$90,230

Net Yield Breakdown

Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →

Estimated Nightly Rate$240/night
Occupancy (area estimate)65%
Gross Revenue (annual)$56,940
Standard Expenses (40%)−$22,776
Net Revenue$34,164
Lease Depreciation (367,954 ÷ 25 yrs)−$14,718
Estimated Net Yield5.5%
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

$367,954

USD

Stress-Tested Net Yield

5.5%

Price / m² (land)$1,214
View Original Listing →

Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.

📧 Email me this audit as a PDF

3-page PDF with the full math, 5-year cashflow projection, sensitivity analysis, and a question list to take to the agent. Great for negotiation prep.

One email. No newsletter spam.