Propertia
Bali / Uluwatu

STUNNING FREEHOLD VILLA IN ULUWATU

Inventory
3 Beds
Bathrooms
4 Baths
Built Area
718 m²
Land Plot
2050 m²
Tenure
Freehold
Yield Curve Status

Grade B — 4%/yr capital appreciation in Bali.

Go to Source via Propertia

Unlock full financial data

Get revenue, ROI calculations, AI audits, and investment scores for every property.

The Investment

Brixfox Score56
GradeB
Brixfox Intelligence
56BStrong
Score Breakdown
ROI & Yield62%
Capital Growth59%
Risk Profile58%
Market Demand56%

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
+4.2%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.3%
+$5014.4M in 5yr (+22%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
-0.2%
$-3,373,924/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
30+ yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
—
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$239/night
50% ($119)Brixfox estimate($239/night)200% ($478)
Occupancy
54%
10%Brixfox estimate(54%)100%

Short-Term Rental

Yearly income
$-40,487,086
Airbnb data$239/night · 54% occupancy
Rental income
$239/night · 54% occ.
$23,805
Running costs (20%)
Utilities, cleaning, maintenance
-$4,761
Income tax (10%)
Indonesian rental income tax
-$2,381
Property tax
Annual property tax
-$40,503,750
Net income
-0.2% ROI
$-40,487,086

Long-Term Rental

No long-term rental data available

Not enough comparable rentals in this area

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Bali.

$81073.9M$60805.4M$40537.0M$20268.5M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Today: $23145.0M
Capital appreciation
Property value growing at +4%/yr based on Bali market trends.
Year 5
Capital Value
$28159.4M
+22%
Year 10
Capital Value
$34260.3M
+48%
Year 20
Capital Value
$50713.5M
+119%
Year 30
Capital Value
$75068.4M
+224%

Location

Bali

Uluwatu, Approximate area

Loading Map...

Villa Scorecard

Location
Strong
Premium area with high rental demand
Rental Yield
Weak
-0.2% annual return
Occupancy
Average
54% average occupancy
Nightly Rate
Strong
$239 per night
Size & Space
Strong
2050 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Upgrade to Pro to see full scorecard analysis

Risks & What-If

What if occupancy changes?

Owner Managed scenario

Sensitivity analysis requires Pro

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.