LUXURIOUS MEDITERRANEAN MANSION IN BERAWA

LUXURIOUS MEDITERRANEAN MANSION IN BERAWA

Bali, Bali

$1.4M

Price

8.8%

ROI

5

Bedrooms

56%

Occupancy

7 Bathrooms
Ownership: leasehold
Land: 830 m²
Build: 905 m²
Est. Revenue: $179k/yr
Avg Nightly Rate: $878

Investment Analysis

This stunning mediterranean villa is located in the heart of Berawa, only 5 minutes to drive to Berawa Beach. Build on 830 sqm land, this villa designed in a modern mediterranean style with a tasteful touch for the interior that creates such a classy atmosphere.

Propertia
Bali / Berawa

LUXURIOUS MEDITERRANEAN MANSION IN BERAWA

Inventory
5 Beds
Bathrooms
7 Baths
Built Area
905 m²
Land Plot
830 m²
Tenure
Lease 30yr
Yield Curve Status

Grade C+ investment — short-term rental yields 8.9% net return annually.

Go to Source via Propertia

The Investment

Brixfox Score48
GradeC+
Brixfox Intelligence
48C+Moderate
Score Breakdown
ROI & Yield53%
Capital Growth50%
Risk Profile51%
Market Demand48%

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
+9.7%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+0.9%
+$60K in 5yr (+4%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
8.9%
$10,254/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
10 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
11.3 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$878/night
50% ($439)Brixfox estimate($878/night)200% ($1755)
Occupancy
56%
10%Brixfox estimate(56%)100%

Short-Term Rental

Yearly income
$123,048
Airbnb data$878/night · 56% occupancy
Rental income
$878/night · 56% occ.
$179,248
Running costs (20%)
Utilities, cleaning, maintenance
-$35,850
Income tax (10%)
Indonesian rental income tax
-$17,925
Property tax
Annual property tax
-$2,425
Net income
8.9% ROI
$123,048

Long-Term Rental

Yearly income
$76,970
50 comps
Rental income
$11,438/mo
$109,801
Agency fee (10%)
Finder's fee per tenant
-$10,980
Vacancy (~8%)
1.5mo gap per tenancy
-$8,446
Income tax (10%)
Indonesian rental income tax
-$10,980
Property tax
Annual property tax
-$2,425
Net income
5.6% ROI
$76,970

Short-term rental earns 1.6x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 30 years remaining.

$6.7M$5.0M$3.4M$1.7M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Purchase PriceIlliquid zoneUnsellableToday: $1.4MPeak Capital Value: Yr 5 ($1.4M)Paid 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 10: 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 5Peak
Capital Value
$1.4M
+4%
25 years remaining
Rental Income
+$653K
Total Position
$2.1M
+51%
8.7%/yr
Year 10
Capital Value
$1.4M
+1%
20 years remaining
Rental Income
+$1.4M
Total Position
$2.8M
+103%
7.3%/yr
Year 15
Capital Value
$972K
-30%
15 years remaining
Rental Income
+$2.3M
Total Position
$3.3M
+135%
5.9%/yr
Year 20
Capital Value
$501K
-64%
10 years remaining
Rental Income
+$3.3M
Total Position
$3.8M
+175%
5.2%/yr

Location

Bali

Berawa, Approximate area

Loading Map...

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Strong
8.9% annual return
Occupancy
Average
56% average occupancy
Nightly Rate
Strong
$878 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
830 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
30 years remaining on lease

Top Highlights

High rental yield at 8.9% — outperforms most Bali villas
Premium nightly rate of $878 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 56% — factor in seasonal gaps

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

36% occ.
5.6%
$6,516/mo
46% occ.
7.3%
$8,385/mo
56% occ.
8.9%
$10,254/mo
current
66% occ.
10.5%
$12,123/mo

Lease Timeline

30 years remaining
Safe Zone

Your lease is in the safe zone. The property is liquid on the resale market and maintains strong valuation.

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.