SPACIOUS MODERN 4-BEDROOM VILLA FOR SALE AND RENT IN NUSA DUA
📍 Nusa Dua•4 Beds•4 Bed / 3 Bath•Leasehold (25 years)
BUDGET VILLA
Property Details
LocationNusa Dua
Bedrooms4
Beds / Baths4 Bed / 3 Bath
Land Size400 m²
Building Size420 m²
TenureLeasehold — 25 yrs remaining
Price / Bedroom$87,673
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$169/night
Occupancy (area estimate)51%
Gross Revenue (annual)$31,336
Standard Expenses (40%)−$12,534
Net Revenue$18,802
Lease Depreciation (357,526 ÷ 25 yrs)−$14,301
Estimated Net Yield2.9%
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
$357,526
USD
Stress-Tested Net Yield
2.9%
Price / m² (land)$894
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.