VILLA COMPEX WITH 12 UNIT BEDROOMS FOR SALE IN PRIME AREA OF LEGIAN-KUTA
📍 Kuta Legian•5 Beds•5 Bed / 0 Bath•Leasehold (34 years)
MULTI UNIT
Property Details
LocationKuta Legian
Bedrooms5
Beds / Baths5 Bed / 0 Bath
Land Size1500 m²
Building Size1233 m²
TenureLeasehold — 34 yrs remaining
Price / Bedroom$455,101
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$300/night
Occupancy (area estimate)65%
Gross Revenue (annual)$71,175
Standard Expenses (40%)−$28,470
Net Revenue$42,705
Lease Depreciation (2,319,842 ÷ 34 yrs)−$68,231
Estimated Net Yield-1.1%
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
$2,319,842
USD
Stress-Tested Net Yield
-1.1%
Price / m² (land)$1,547
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.