Spacious 5 Bedrooms Villa for Sale and Monthly & Yearly Rental in Bali - Pandawa - Ad033
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
Ungasan
Ungasan, Pin from agency listing
Loading Map...
Airbnb Comp Analysis
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
Short-Term Rental
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 | $421,275 |
| BPHTB (freehold transfer tax) | $21,064 |
| Notary & registration | $1,800 |
| Legal / due diligence | $4,213 |
| Total acquisition costs | $27,077 |
| Renovation (~$130/m², from finish level) Estimated from finish level — mid-range usually needs light refresh. | $58,500 ($36,000–$81,000) |
| Furnishing & STR launch 5bd × $3,500 base + appliances, electronics, outdoor, licence, photography, linens. | $34,900 |
| All-in investment | $541,752 |
Gross yield (asking)
16.7%
True gross yield (all-in)
13.0%
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 — 4%/yr appreciation in Ungasan.
Ask Brixfox AI
Conversational analysis — questions about this listing, answered from real data.
Try one of these
Villa Scorecard
Top Highlights
Watch Out
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
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.