UNDER CONSTRUCTION 1 BEDROOM APARTMENT FOR SALE LEASEHOLD IN BALI NUSA DUA
📍 Nusa Dua•1 Bed•1 Bed / 1 Bath•Leasehold (20 years)
BUDGET VILLAOFF PLANOPTIMISTIC ROIRATE PRICE GAP
Property Details
LocationNusa Dua
Bedrooms1
Beds / Baths1 Bed / 1 Bath
Land Size50 m²
Building Size50 m²
TenureLeasehold — 20 yrs remaining
Price / Bedroom$81,828
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$108/night
Occupancy (area estimate)51%
Gross Revenue (annual)$20,025
Standard Expenses (40%)−$8,010
Net Revenue$12,015
Lease Depreciation (83,423 ÷ 20 yrs)−$4,171
Estimated Net Yield13.8%
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
$83,423
USD
Stress-Tested Net Yield
13.8%
Price / m² (land)$1,668
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.