OCEAN VIEW 3 BEDROOM VILLA FOR SALE LEASEHOLD IN PECATU BE-2420

OCEAN VIEW 3 BEDROOM VILLA FOR SALE LEASEHOLD IN PECATU BE-2420

Bali, Bali

$569k

Price

9.3%

ROI

3

Bedrooms

77%

Occupancy

3 Bathrooms
Ownership: leasehold
Land: 279 m²
Build: 198 m²
Est. Revenue: $82k/yr
Avg Nightly Rate: $293

Investment Analysis

Nestled in Pecatu, just minutes from Savaya, Sundays Beach Club, and the iconic Melasti Beach, this location offers the perfect balance of tranquility and accessibility, with world-renowned beach clubs, luxury resorts, and pristine white-sand shores all within easy reach.Inside, the villa showcases an elegant blend of modern architecture and natural…

Bali Exception
Bali / Uluwatu - Pecatu
Commercial Zone

OCEAN VIEW 3 BEDROOM VILLA FOR SALE LEASEHOLD IN PECATU BE-2420

Inventory
3 Beds
Bathrooms
3 Baths
Built Area
198 m²
Land Plot
279 m²
Tenure
Lease 24yr
Yield Curve Status

Grade B investment — short-term rental yields 9.9% net return annually.

Go to Source via Bali Exception

The Investment

Brixfox Score64
GradeB
Brixfox Intelligence
64BStrong
Score Breakdown
ROI & Yield70%
Capital Growth67%
Risk Profile66%
Market Demand64%

The Brixfox Score is our proprietary AI-powered rating that evaluates rental ROI, capital appreciation potential, risk factors, and local market dynamics to give you a single investment quality metric.

Pro members get full score breakdown with AI recommendations
Average annual ROI over 5 years, combining both rental income and property value growth.
Total
+8.3%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-1.6%
-$46K in 5yr (-8%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
9.9%
$4,700/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
14 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
10.1 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$293/night
50% ($147)Brixfox estimate($293/night)200% ($586)
Occupancy
77%
10%Brixfox estimate(77%)100%

Short-Term Rental

Yearly income
$56,400
Airbnb data$293/night · 77% occupancy
Rental income
$293/night · 77% occ.
$81,993
Running costs (20%)
Utilities, cleaning, maintenance
-$16,399
Income tax (10%)
Indonesian rental income tax
-$8,199
Property tax
Annual property tax
-$996
Net income
9.9% ROI
$56,400

Long-Term Rental

Yearly income
$35,677
5 comps
Rental income
$5,283/mo
$50,718
Agency fee (10%)
Finder's fee per tenant
-$5,072
Vacancy (~8%)
1.5mo gap per tenancy
-$3,901
Income tax (10%)
Indonesian rental income tax
-$5,072
Property tax
Annual property tax
-$996
Net income
6.3% ROI
$35,677

Short-term rental earns 1.6x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 24 years remaining.

$2.2M$1.7M$1.1M$558K$0Yr 0Yr 5Yr 10Yr 15Yr 20Purchase PriceIlliquid zoneUnsellableToday: $569KPeak Capital Value: NowPaid back2x Return
Leasehold value decline
Resale value of your property as the lease shortens. Drops steeply in the final years.
Rental income
Cumulative net rental earnings collected over time, growing with annual revenue increases.
Total return
Capital value + rental income. Your actual total position if you sold and kept all rent.
Paid back
Year 9: cumulative rental income has repaid the full purchase price.
Illiquid zone
Under 15 years remaining. Hard to sell — banks won't lend, fewer buyers, and steep discounts required.
Unsellable
Under 5 years remaining. Effectively worthless on the open market. No financing, no buyers.
Year 5
Capital Value
$523K
-8%
19 years remaining
Rental Income
+$299K
Total Position
$823K
+45%
7.6%/yr
Year 10
Capital Value
$352K
-38%
14 years remaining
Rental Income
+$647K
Total Position
$998K
+75%
5.8%/yr
Year 15
Capital Value
$173K
-70%
9 years remaining
Rental Income
+$1.0M
Total Position
$1.2M
+115%
5.2%/yr
Year 20
Capital Value
$47K
-92%
4 years remaining
Rental Income
+$1.5M
Total Position
$1.6M
+175%
5.2%/yr

Location

Bali

Uluwatu - Pecatu, Approximate area

Loading Map...

Villa Scorecard

Location
Strong
Premium area with high rental demand
Rental Yield
Strong
9.9% annual return
Occupancy
Strong
77% average occupancy
Nightly Rate
Strong
$293 per night
Visual Appeal
Strong
10/10 instagrammability
Size & Space
Average
279 m² land area
Zoning
Strong
Zoned for short-term rentals
Tenure
Good
24 years remaining on lease

Top Highlights

Prime location in Uluwatu - Pecatu — high tourist traffic
High rental yield at 9.9% — outperforms most Bali villas
Strong occupancy at 77% — consistent booking demand

Watch Out

Compact plot at 279 m² — limited expansion potential

This villa is a strong investment. High rental demand and good returns make it suitable for both active and passive investors.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

57% occ.
7.3%
$3,452/mo
67% occ.
8.6%
$4,076/mo
77% occ.
9.9%
$4,700/mo
current
87% occ.
11.2%
$5,324/mo

Lease Timeline

24 years remaining
Caution Zone

Approaching the illiquid zone. Plan your exit within the next 9 years while the property is still easy to sell.

ℹ️

Financing note: Banks generally do not finance leasehold properties, regardless of the remaining duration. Buyers must purchase with cash or alternative financing.

25+ yr: Safe
15-25yr: Caution
<15yr: Illiquid

Data Sources & Methodology

ROI calculations use verified Brixfox Intelligence rental data from a 12-month trailing window. Opex: 20% owner-managed, 45% fully-managed. Includes 10% Indonesian rental tax (PPh) and annual property tax (PBB). Market factors in Bali may impact actual yields.