STUNNING BRAND NEW 5-BEDROOM VILLA FOR SALE IN TUMBAK BAYUH
📍 Pererenan•5 Beds•5 Bed / 5 Bath•Leasehold (27 years)
BUDGET VILLA
Property Details
LocationPererenan
Bedrooms5
Beds / Baths5 Bed / 5 Bath
Land Size299 m²
Building Size256 m²
TenureLeasehold — 27 yrs remaining
Price / Bedroom$86,249
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$241/night
Occupancy (area estimate)49%
Gross Revenue (annual)$43,015
Standard Expenses (40%)−$17,206
Net Revenue$25,809
Lease Depreciation (439,646 ÷ 27 yrs)−$16,283
Estimated Net Yield4.3%
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
$439,646
USD
Stress-Tested Net Yield
4.3%
Price / m² (land)$1,470
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.