STUNNING 3 BEDROOM VILLA FOR SALE WALKING DISTANCE TO BERAWA BEACH
📍 Canggu•3 Beds•3 Bed / 3 Bath•Leasehold (21 years)
BUDGET VILLA
Property Details
LocationCanggu
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size189 m²
Building Size148 m²
TenureLeasehold — 21 yrs remaining
Price / Bedroom$83,260
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$122/night
Occupancy (area estimate)41%
Gross Revenue (annual)$18,346
Standard Expenses (40%)−$7,339
Net Revenue$11,008
Lease Depreciation (254,647 ÷ 21 yrs)−$12,126
Estimated Net Yield2.2%
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
$254,647
USD
Stress-Tested Net Yield
2.2%
Price / m² (land)$1,347
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.