Audit dossier · Jimbaran
Traditional 3 Bedroom Villa with Ocean View Rooftop for Sale in Jimbaran
📍 Jimbaran•3 Beds•3 Bed / 3 Bath•Freehold
NEAR BUDGET
Property Details
LocationJimbaran
Bedrooms3
Beds / Baths3 Bed / 3 Bath
Land Size275 m²
Building Size272 m²
TenureFreehold
Price / Bedroom$89,554
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$138/night
Occupancy (area estimate)42%
Gross Revenue (annual)$21,357
Standard Expenses (40%)−$8,543
Net Revenue$12,814
Estimated Net Yield7.3%
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 42%?
| Occ 27% | Occ 42% | Occ 57% | |
|---|---|---|---|
| Rate −15% | 2.5% | 3.9% | 5.3% |
| Est. rate | 2.9% | 4.6% | 6.2% |
| Rate +15% | 3.4% | 5.3% | 7.1% |
"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.
Comparable Jimbaran 3-bed listings
Same area, same bedroom count — a quick sanity check on price and yield.
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 →