Propertia
1 / 5
Propertia
Bali / Uluwatu
STYLISH FREEHOLD VILLA IN ULUWATU
Inventory
3 Beds
Bathrooms
3 Baths
Built Area
400 m²
Land Plot
800 m²
Tenure
Freehold
Yield Curve Status
Grade B investment — long-term rental yields 9.0% net return annually.
Go to Source via Propertia
The Investment
Brixfox Score60
GradeB
Brixfox Intelligence
60BStrong
Score Breakdown
ROI & Yield66%
Capital Growth63%
Risk Profile62%
Market Demand60%
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
+8.8%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.3%
+$169K in 5yr (+22%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
4.5%
$2,926/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
11 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
22.2 yr
Rental only
Income Breakdown
Adjust Forecast
Customize your projections
Nightly Rate (ADR)
$210/night
50% ($105)Brixfox estimate($210/night)200% ($420)
Occupancy
68%
10%Brixfox estimate(68%)100%
Short-Term Rental
Yearly income
$35,110
Airbnb data$210/night · 68% occupancy
Rental income
$210/night · 68% occ.
$52,102
Running costs (20%)
Utilities, cleaning, maintenance
-$10,420
Income tax (10%)
Indonesian rental income tax
-$5,210
Property tax
Annual property tax
-$1,361
Net income
4.5% ROI
$35,110
Long-Term Rental
Yearly income
$70,330
7 comps
Rental income
$10,328/mo
$99,148
Agency fee (10%)
Finder's fee per tenant
-$9,915
Vacancy (~8%)
1.5mo gap per tenancy
-$7,627
Income tax (10%)
Indonesian rental income tax
-$9,915
Property tax
Annual property tax
-$1,361
Net income
9.0% ROI
$70,330
Long-term rental earns more with lower risk and less effort.
Growth & Exit Strategy
How your investment grows over time
Freehold — 4%/yr appreciation in Bali.
Capital appreciation
Property value growing at +4%/yr based on Bali 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 18: rental income alone has repaid the full purchase price.
2x return
Year 11: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$946K
+22%
Rental Income
+$186K
Total Position
$1.1M
+46%
7.8%/yr
Year 10
Capital Value
$1.2M
+48%
Rental Income
+$403K
Total Position
$1.6M
+100%
7.2%/yr
Year 20
Capital Value
$1.7M
+119%
Rental Income
+$943K
Total Position
$2.6M
+240%
6.3%/yr
Year 30
Capital Value
$2.5M
+224%
Rental Income
+$1.7M
Total Position
$4.2M
+439%
5.8%/yr
Location
Bali
Uluwatu, Approximate area
Loading Map...
Villa Scorecard
Location
Strong
Premium area with high rental demand
Rental Yield
Average
4.5% annual return
Occupancy
Good
68% average occupancy
Nightly Rate
Strong
$210 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
800 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership
Top Highlights
Prime location in Uluwatu — high tourist traffic
Premium nightly rate of $210 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Watch Out
Yield of 4.5% is near the market average — model your cashflow carefully
STR zoning not confirmed — verify before purchasing for short-term rental use
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
48% occ.
3.1%
$2,032/mo
58% occ.
3.8%
$2,479/mo
68% occ.
4.5%
$2,926/mo
current
78% occ.
5.2%
$3,373/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.