MODERN STYLISH DESIGN 2 BEDROOM VILLA FOR SALE LEASEHOLD IN TUMBAK BAYUH BE-1046

MODERN STYLISH DESIGN 2 BEDROOM VILLA FOR SALE LEASEHOLD IN TUMBAK BAYUH BE-1046

Bali, Bali

$220k

Price

14.2%

ROI

2

Bedrooms

80%

Occupancy

2 Bathrooms
Ownership: leasehold
Land: 125 m²
Build: 117 m²
Est. Revenue: $48k/yr
Avg Nightly Rate: $165

Investment Analysis

This stunning villa, located in the highly sought-after area of Tumbak Bayuh, offers the perfect blend of convenience and tranquility, just minutes from vibrant cafes, restaurants, and pristine beaches. Designed with a modern aesthetic, with 125 land size and 117 build size the villa boasts 2 bedrooms, 2 bathrooms, and a living area that seamlessly connects to a fully equipped kitchen and stylish dining space. Every room is bathed in natural light and offers beautiful outdoor views, creating a serene and inviting atmosphere. The villa’s standout feature is a private swimming pool, ideal for relaxation and entertaining. This is a rare opportunity to own a contemporary villa in one of Bali’s most desirable locations.

Bali Exception
Bali / Tumbak Bayuh

MODERN STYLISH DESIGN 2 BEDROOM VILLA FOR SALE LEASEHOLD IN TUMBAK BAYUH BE-1046

Inventory
2 Beds
Bathrooms
2 Baths
Built Area
117 m²
Land Plot
125 m²
Tenure
Lease 29yr
Yield Curve Status

Grade B+ investment — short-term rental yields 15.2% net return annually.

Go to Source via Bali Exception

The Investment

Brixfox Score69
GradeB+
Brixfox Intelligence
69B+Strong
Score Breakdown
ROI & Yield76%
Capital Growth72%
Risk Profile71%
Market Demand69%

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
+15.8%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+0.6%
+$6K in 5yr (+3%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
15.2%
$2,784/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
6 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
6.6 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$165/night
50% ($83)Brixfox estimate($165/night)200% ($330)
Occupancy
80%
10%Brixfox estimate(80%)100%

Short-Term Rental

Yearly income
$33,414
Airbnb data$165/night · 80% occupancy
Rental income
$165/night · 80% occ.
$48,284
Running costs (20%)
Utilities, cleaning, maintenance
-$9,657
Income tax (10%)
Indonesian rental income tax
-$4,828
Property tax
Annual property tax
-$385
Net income
15.2% ROI
$33,414

Long-Term Rental

Yearly income
$16,343
50 comps
Rental income
$2,410/mo
$23,135
Agency fee (10%)
Finder's fee per tenant
-$2,313
Vacancy (~8%)
1.5mo gap per tenancy
-$1,780
Income tax (10%)
Indonesian rental income tax
-$2,313
Property tax
Annual property tax
-$385
Net income
7.4% ROI
$16,343

Short-term rental earns 2.0x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 29 years remaining.

$1.7M$1.3M$869K$434K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $220KPeak Capital Value: Yr 4 ($227K)Paid 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 7: 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
$226K
+3%
24 years remaining
Rental Income
+$177K
Total Position
$404K
+84%
12.9%/yr
Year 10
Capital Value
$208K
-5%
19 years remaining
Rental Income
+$383K
Total Position
$591K
+169%
10.4%/yr
Year 15
Capital Value
$140K
-36%
14 years remaining
Rental Income
+$621K
Total Position
$761K
+246%
8.6%/yr
Year 20
Capital Value
$69K
-69%
9 years remaining
Rental Income
+$898K
Total Position
$967K
+339%
7.7%/yr

Location

Bali

Tumbak Bayuh, Approximate area

Loading Map...

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Strong
15.2% annual return
Occupancy
Strong
80% average occupancy
Nightly Rate
Good
$165 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Weak
125 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
29 years remaining on lease

Top Highlights

High rental yield at 15.2% — outperforms most Bali villas
Strong occupancy at 80% — consistent booking demand
Stunning visuals with 9/10 instagrammability — commands premium nightly rates

Watch Out

Secondary location — rental demand may be lower than premium areas
Compact plot at 125 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

60% occ.
11.4%
$2,081/mo
70% occ.
13.3%
$2,433/mo
80% occ.
15.2%
$2,784/mo
current
90% occ.
17.1%
$3,136/mo

Lease Timeline

29 years remaining
Safe Zone

Your lease is in the safe zone. The property is liquid on the resale market and maintains strong valuation.

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.