TURNKEY 2-BEDROOM VILLA WITHIN BEACHFRONT RESIDENCE IN PERERENAN

📍 Pererenan2 Beds2 Bed / 2 BathLeasehold (34 years)
TURNKEY 2-BEDROOM VILLA WITHIN BEACHFRONT RESIDENCE IN PERERENAN

Property Details

LocationPererenan
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size65 m²
Building Size113 m²
TenureLeasehold — 34 yrs remaining
Price / Bedroom$242,625

Net Yield Breakdown

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

Estimated Nightly Rate$141/night
Occupancy (area estimate)49%
Gross Revenue (annual)$25,166
Standard Expenses (40%)−$10,067
Net Revenue$15,100
Lease Depreciation (494,705 ÷ 34 yrs)−$14,550
Estimated Net Yield1.2%
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

$494,705

USD

Stress-Tested Net Yield

1.2%

Price / m² (land)$7,611
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.