Recycle Modern Joglo Two Bedrooms For Lease Near The Beach
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.
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.
Short-Term Rental
No STR data available for this property
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 | $173,496 |
| Lease transfer & notarial admin (~1%) | $1,735 |
| Notary & registration | $1,800 |
| Legal / due diligence | $1,735 |
| Total acquisition costs | $5,270 |
| Renovation (~$85/m²) Light touch-ups — paint, fixtures, deep clean. | $8,500 ($5,000–$12,000) |
| STR launch (delivered furnished) Delivered furnished — fit-out already in the price; only licence, photography, linens & STR setup added. | $4,800 |
| All-in investment | $192,066 |
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 18 years remaining.
With 18 years remaining, the property is approaching the illiquid zone. Consider your exit strategy within the next 3 years.
Your property, professionally managed
Buying from abroad? You won't lift a finger. Vetted local management partners are already connected to this listing — ready to run it as a short-stay rental from day one, so the Managed projections above are something you can actually rely on.
Ask Brixfox AI
Conversational analysis — questions about this listing, answered from real data.
Try one of these
Create a free account to ask 2 free AI questions — Pro is unlimited.
Villa Scorecard
Watch Out
Strong income today, but the 18-year lease is short — returns are front-loaded and the asset depreciates toward lease end. Best for yield-focused buyers comfortable with a wasting asset and a lease-extension plan, less so passive long-term holders.
Risks & What-If
Lease Timeline
Approaching the illiquid zone. Plan your exit within the next 3 years while the property is still easy to sell.
Financing note: Banks generally do not finance leasehold properties, regardless of the remaining duration. Buyers must purchase with cash or alternative financing.
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.