MODERN TROPICAL 2 BEDROOM VILLA FOR SALE LEASEHOLD IN SEMINYAK BE-2369

MODERN TROPICAL 2 BEDROOM VILLA FOR SALE LEASEHOLD IN SEMINYAK BE-2369

Bali, Bali

$185k

Price

10.2%

ROI

2

Bedrooms

67%

Occupancy

2 Bathrooms
Ownership: leasehold
Land: 130 m²
Build: 98 m²
Est. Revenue: $28k/yr
Avg Nightly Rate: $113

Investment Analysis

Perfectly positioned in the vibrant heart of Seminyak, this 2-bedroom villa offers effortless access to Bali’s best cafés, boutique shops, and nightlife. The beach is only minutes away, making it ideal for those who want to enjoy both relaxation and the island’s lively atmosphere.Inside, the villa showcases a modern tropical style with warm wood accents, clean lines, and thoughtfully curated décor in earthy tones. The open-plan living space connects the kitchen, dining, and lounge area seamlessly, creating an inviting and airy ambiance. Outdoors, the private pool is framed by a timber deck, tropical greenery, and direct bedroom access, creating a tranquil oasis perfect for morning swims or sunset lounging. The design encourages an easy flow between indoor comfort and outdoor leisure. Whether for a short escape or an extended stay, this villa blends comfort, style, and location—making it an ideal retreat in one of Bali’s most sought-after destinations.

Bali Exception
Bali / Seminyak

MODERN TROPICAL 2 BEDROOM VILLA FOR SALE LEASEHOLD IN SEMINYAK BE-2369

Inventory
2 Beds
Bathrooms
2 Baths
Built Area
98 m²
Land Plot
130 m²
Tenure
Lease 24yr
Yield Curve Status

Grade B investment — short-term rental yields 10.3% net return annually.

Go to Source via Bali Exception

The Investment

Brixfox Score58
GradeB
Brixfox Intelligence
58BStrong
Score Breakdown
ROI & Yield64%
Capital Growth61%
Risk Profile60%
Market Demand58%

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
+8.7%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-1.6%
-$15K in 5yr (-8%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
10.3%
$1,592/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
13 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
9.7 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$113/night
50% ($57)Brixfox estimate($113/night)200% ($226)
Occupancy
67%
10%Brixfox estimate(67%)100%

Short-Term Rental

Yearly income
$19,098
Airbnb data$113/night · 67% occupancy
Rental income
$113/night · 67% occ.
$27,746
Running costs (20%)
Utilities, cleaning, maintenance
-$5,549
Income tax (10%)
Indonesian rental income tax
-$2,775
Property tax
Annual property tax
-$324
Net income
10.3% ROI
$19,098

Long-Term Rental

Yearly income
$8,517
29 comps
Rental income
$1,274/mo
$12,226
Agency fee (10%)
Finder's fee per tenant
-$1,223
Vacancy (~8%)
1.5mo gap per tenancy
-$940
Income tax (10%)
Indonesian rental income tax
-$1,223
Property tax
Annual property tax
-$324
Net income
4.6% ROI
$8,517

Short-term rental earns 2.2x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 24 years remaining.

$756K$567K$378K$189K$0Yr 0Yr 5Yr 10Yr 15Yr 20Purchase PriceIlliquid zoneUnsellableToday: $185KPeak 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
$170K
-8%
19 years remaining
Rental Income
+$101K
Total Position
$272K
+47%
8.0%/yr
Year 10
Capital Value
$114K
-38%
14 years remaining
Rental Income
+$219K
Total Position
$333K
+80%
6.1%/yr
Year 15
Capital Value
$56K
-70%
9 years remaining
Rental Income
+$355K
Total Position
$412K
+122%
5.5%/yr
Year 20
Capital Value
$15K
-92%
4 years remaining
Rental Income
+$513K
Total Position
$529K
+186%
5.4%/yr

Location

Bali

Seminyak, Approximate area

Loading Map...

Villa Scorecard

Location
Strong
Premium area with high rental demand
Rental Yield
Strong
10.3% annual return
Occupancy
Good
67% average occupancy
Nightly Rate
Average
$113 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Weak
130 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
24 years remaining on lease

Top Highlights

Prime location in Seminyak — high tourist traffic
High rental yield at 10.3% — outperforms most Bali villas
Stunning visuals with 8/10 instagrammability — commands premium nightly rates

Watch Out

ADR of $113 limits revenue ceiling — consider repositioning potential
Compact plot at 130 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

47% occ.
7.2%
$1,110/mo
57% occ.
8.8%
$1,351/mo
67% occ.
10.3%
$1,592/mo
current
77% occ.
11.9%
$1,832/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.