Charming 3-Bedroom Villa for Sale in Padonan Canggu - RF6519

Charming 3-Bedroom Villa for Sale in Padonan Canggu - RF6519

Canggu, Bali

$338k

Price

7.3%

ROI

3

Bedrooms

35%

Occupancy

3 Bathrooms
Ownership: Freehold
Land: 192 m²
Build: 210 m²
Est. Revenue: $36k/yr
Avg Nightly Rate: $280

Investment Analysis

Welcome to this stunning brand-new 3-bedroom villa located in the serene and tranquil villa complex in Padonan. Ideally situated just a short 5-minute drive fro...

3-bedroom freehold villa in Canggu — photo 1 of 5
Bali Home Immo
3-bedroom freehold villa in Canggu — photo 2 of 5
3-bedroom freehold villa in Canggu — photo 3 of 5
3-bedroom freehold villa in Canggu — photo 4 of 5
3-bedroom freehold villa in Canggu — photo 5 of 5

Charming 3-Bedroom Villa for Sale in Padonan Canggu - RF6519

Canggu · Canggu · Ref BF-133002 Source verified · Bali Home Immo · listed 17 Jun 2026
Asking price · Freehold
$338,250
View original listing
Ownership
Freehold
Bedrooms
3
Bathrooms
3
Built area
210 m²
Land
192 m²
True net yield
3.4%
≈ $2,056/mo net after costs & tax
5-yr total return (net + appreciation)
15.3% / yr avg
Payback in ~14 yrs from rent
Brixfox Score 74 · B+
Modelled from Airbnb listings we track across Canggu — live calendar data. Projections are estimates, not financial advice.

What nearby Airbnbs actually earn

Brixfox tracks the live availability calendars of Airbnb listings around this property. The rates and occupancy below are observed from real bookings — this is the data behind every yield figure on this page.

Location

Canggu

Canggu, Pin from agency listing

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Income Breakdown

Figures are modelled estimates derived from comparable short-term-rental data — not guaranteed returns or financial advice. Do your own due diligence before investing.

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$280/night
50% ($140)Brixfox estimate($280/night)200% ($559)
Occupancy
35%
10%Brixfox estimate(35%)100%

Short-Term Rental

Yearly income
$24,668
Airbnb data$280/night · 35% occupancy
Rental income
$280/night · 35% occ.
$36,085
Running costs (20%)
Utilities, cleaning, maintenance
-$7,217
Income tax (10%)
Indonesian rental income tax
-$3,609
Property tax
Annual property tax
-$592
Net income
7.3% ROI
$24,668

True all-in investment

What the headline asking price actually costs once mandatory taxes, fees, renovation, and furnishing are added. Yields rebased onto this number — closer to what you'll really earn against what you'll really pay.

Asking price$338,250
BPHTB (freehold transfer tax)$16,913
Notary & registration$1,800
Legal / due diligence$3,383
Total acquisition costs$22,096
Renovation (~$25/m², from finish level)
Estimated from finish level — luxury finish typically STR-ready.		$5,250
($0–$10,500)
Furnishing & STR launch
3bd × $6,500 base + appliances, electronics, outdoor, licence, photography, linens.		$42,900
All-in investment$408,496

Gross yield (asking)

10.7%

True gross yield (all-in)

8.8%

Bali estimates assume freehold (Hak Milik) acquisition via PT PMA. Leasehold (Hak Sewa) deals have lower transfer costs (~1% vs 5% BPHTB). Renovation rates calibrated to Bali contractor pricing. Working capital not included.

Growth & Exit Strategy

How your investment grows over time

Freehold — 7%/yr appreciation in Canggu.

$4.3M$3.2M$2.2M$1.1M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $338K
Capital appreciation
Property value growing at +7%/yr based on Canggu market trends.
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 12: rental income alone has repaid the full purchase price.
2x return
Year 7: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$474K
+40%
Rental Income
+$131K
Total Position
$605K
+79%
12.3%/yr
Year 10
Capital Value
$665K
+97%
Rental Income
+$283K
Total Position
$948K
+180%
10.9%/yr
Year 20
Capital Value
$1.3M
+287%
Rental Income
+$663K
Total Position
$2.0M
+483%
9.2%/yr
Year 30
Capital Value
$2.6M
+661%
Rental Income
+$1.2M
Total Position
$3.7M
+1008%
8.3%/yr

Ask Brixfox AI

Conversational analysis — questions about this listing, answered from real data.

Try one of these

Villa Scorecard

Location
Strong
Premium area with high rental demand
Rental Yield
Good
7.3% annual return
Occupancy
Weak
35% average occupancy
Nightly Rate
Strong
$280 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Average
192 m² land area
Zoning
Weak
Residential (per agency) — verify in RTRW
Tenure
Strong
Freehold ownership

Top Highlights

Prime location in Canggu — high tourist traffic
Premium nightly rate of $280 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates

Watch Out

Occupancy at 35% — factor in seasonal gaps
Compact plot at 192 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

30% occ.
6.2%
$1,736/mo
40% occ.
8.3%
$2,332/mo
35% occ.
7.3%
$2,055/mo
current
45% occ.
9.4%
$2,651/mo

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.