1 Bedroom Apartment for sale leasehold in Nyanyi Beach Bali - RF6781

1 Bedroom Apartment for sale leasehold in Nyanyi Beach Bali - RF6781

Tabanan, Bali

$114k

Price

7.0%

ROI

1

Bedrooms

41%

Occupancy

1 Bathrooms
Ownership: Leasehold
Land: 45 m²
Build: 45 m²
Est. Revenue: $12k/yr
Avg Nightly Rate: $78

Investment Analysis

This modern 1-bedroom studio apartment offers a unique blend of comfort, style, and practicality in the serene area of Beraban, Tabanan. Spanning 45 sqm on a ge...

1-bedroom leasehold apartment in Tabanan — photo 1 of 5
Bali Home Immo
1-bedroom leasehold apartment in Tabanan — photo 2 of 5
1-bedroom leasehold apartment in Tabanan — photo 3 of 5
1-bedroom leasehold apartment in Tabanan — photo 4 of 5
1-bedroom leasehold apartment in Tabanan — photo 5 of 5

1 Bedroom Apartment for sale leasehold in Nyanyi Beach Bali - RF6781

Tabanan · Tabanan · Ref BF-133071 Source verified · Bali Home Immo · listed 17 Jun 2026
Asking price · Leasehold
$114,333
View original listing
Ownership
Leasehold
Bedrooms
1
Bathrooms
1
Built area
45 m²
Land
45 m²
True net yield
3.1%
≈ $662/mo net after costs & tax
5-yr total return (net + appreciation)
3.3% / yr avg
Payback in ~14 yrs from rent
Brixfox Score 37 · C
22 yrs left on lease
Modelled from Airbnb listings we track across Tabanan — 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

Tabanan

Tabanan, 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)
$78/night
50% ($39)Brixfox estimate($78/night)200% ($156)
Occupancy
41%
10%Brixfox estimate(41%)100%

Short-Term Rental

Yearly income
$7,941
Airbnb data$78/night · 41% occupancy
Rental income
$78/night · 41% occ.
$11,630
Running costs (20%)
Utilities, cleaning, maintenance
-$2,326
Income tax (10%)
Indonesian rental income tax
-$1,163
Property tax
Annual property tax
-$200
Net income
6.9% ROI
$7,941

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$114,333
Lease transfer & notarial admin (~1%)$1,143
Notary & registration$1,800
Legal / due diligence$1,500
Total acquisition costs$4,443
Renovation (~$130/m², from finish level)
Estimated from finish level — mid-range usually needs light refresh.		$5,850
($3,600–$8,100)
Furnishing & STR launch
1bd × $3,500 base + appliances, electronics, outdoor, licence, photography, linens.		$15,900
All-in investment$140,526

Gross yield (asking)

10.2%

True gross yield (all-in)

8.3%

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

Leasehold with 22 years remaining.

$279K$209K$139K$70K$0Yr 0Yr 5Yr 10Yr 15Yr 20Purchase PriceIlliquid zoneUnsellableToday: $114KPeak 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 13: 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
$93K
-18%
17 years remaining
Rental Income
+$42K
Total Position
$135K
+18%
3.4%/yr
Year 10
Capital Value
$57K
-50%
12 years remaining
Rental Income
+$91K
Total Position
$148K
+29%
2.6%/yr
Year 15
Capital Value
$24K
-79%
7 years remaining
Rental Income
+$148K
Total Position
$172K
+50%
2.8%/yr
Year 20
Capital Value
$5K
-96%
2 years remaining
Rental Income
+$213K
Total Position
$218K
+91%
3.3%/yr

Ask Brixfox AI

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

Try one of these

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Good
6.9% annual return
Occupancy
Weak
41% average occupancy
Nightly Rate
Average
$78 per night
Visual Appeal
Average
5/10 instagrammability
Size & Space
Weak
45 m² land area
Zoning
Weak
Residential (per agency) — verify in RTRW
Tenure
Good
22 years remaining on lease

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 41% — factor in seasonal gaps

Consider carefully. Returns are below market average for this price point.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

30% occ.
5.1%
$482/mo
40% occ.
6.8%
$648/mo
current
41% occ.
6.9%
$662/mo
current
51% occ.
8.7%
$828/mo

Lease Timeline

22 years remaining
Caution Zone

Approaching the illiquid zone. Plan your exit within the next 7 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.