OFFPLAN 3/4 BEDROOM VILLA FOR SALE LEASEHOLD IN TABANAN BE-1443

OFFPLAN 3/4 BEDROOM VILLA FOR SALE LEASEHOLD IN TABANAN BE-1443

Bali, Bali

$495k

Price

3.8%

ROI

3

Bedrooms

45%

Occupancy

3 Bathrooms
Ownership: leasehold
Land: 565 m²
Build: 230 m²
Est. Revenue: $38k/yr
Avg Nightly Rate: $231

Investment Analysis

Nestled in the serene surroundings of Tabanan, just 8 minutes from the pristine Kedungu Beach, this modern villa positioned near Bali’s top attractions, you’ll enjoy easy access to Pererenan and Canggu’s vibrant dining, shopping, nightlife, gyms, and international schools.

Bali Exception
Bali / Kedungu - Tabanan

OFFPLAN 3/4 BEDROOM VILLA FOR SALE LEASEHOLD IN TABANAN BE-1443

Inventory
3 Beds
Bathrooms
3 Baths
Built Area
230 m²
Land Plot
565 m²
Tenure
Lease 30yr
Yield Curve Status

Grade C+ investment — long-term rental yields 5.6% net return annually.

Go to Source via Bali Exception

The Investment

Brixfox Score55
GradeC+
Brixfox Intelligence
55C+Moderate
Score Breakdown
ROI & Yield61%
Capital Growth58%
Risk Profile57%
Market Demand55%

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
+6.0%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+0.9%
+$21K in 5yr (+4%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
5.2%
$2,127/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
26 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
19.4 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$231/night
50% ($116)Brixfox estimate($231/night)200% ($462)
Occupancy
45%
10%Brixfox estimate(45%)100%

Short-Term Rental

Yearly income
$25,528
Airbnb data$231/night · 45% occupancy
Rental income
$231/night · 45% occ.
$37,706
Running costs (20%)
Utilities, cleaning, maintenance
-$7,541
Income tax (10%)
Indonesian rental income tax
-$3,771
Property tax
Annual property tax
-$866
Net income
5.2% ROI
$25,528

Long-Term Rental

Yearly income
$27,894
19 comps
Rental income
$4,143/mo
$39,775
Agency fee (10%)
Finder's fee per tenant
-$3,977
Vacancy (~8%)
1.5mo gap per tenancy
-$3,060
Income tax (10%)
Indonesian rental income tax
-$3,977
Property tax
Annual property tax
-$866
Net income
5.6% ROI
$27,894

Long-term rental earns more with lower risk and less effort.

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$495,000
BPHTB (freehold transfer tax)$24,750
Notary & registration$1,800
Legal / due diligence$4,950
Total acquisition costs$31,500
Renovation (~$25/m², from finish level)
Estimated from finish level — luxury finish typically STR-ready.		$5,750
($0–$11,500)
Furnishing & STR launch
3bd × $6,500 base + appliances, electronics, outdoor, licence, photography, linens.		$42,900
All-in investment$575,150

Gross yield (asking)

7.6%

True gross yield (all-in)

6.6%

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 30 years remaining.

$1.4M$1.0M$698K$349K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Purchase PriceIlliquid zoneUnsellableToday: $495KPeak Capital Value: Yr 5 ($516K)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 16: 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
$516K
+4%
25 years remaining
Rental Income
+$136K
Total Position
$652K
+32%
5.7%/yr
Year 10
Capital Value
$499K
+1%
20 years remaining
Rental Income
+$293K
Total Position
$792K
+60%
4.8%/yr
Year 15
Capital Value
$347K
-30%
15 years remaining
Rental Income
+$475K
Total Position
$822K
+66%
3.4%/yr
Year 20
Capital Value
$179K
-64%
10 years remaining
Rental Income
+$686K
Total Position
$865K
+75%
2.8%/yr

Location

Bali

Kedungu - Tabanan, Approximate area

Loading Map...

Airbnb Comp Analysis

No nearby Airbnb listings found

Ask Brixfox AI

Conversational analysis — questions about this listing, answered from real data.

Try one of these

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Good
5.2% annual return
Occupancy
Weak
45% average occupancy
Nightly Rate
Strong
$231 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
565 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
30 years remaining on lease

Top Highlights

Premium nightly rate of $231 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Generous 565 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 45% — 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

30% occ.
3.4%
$1,404/mo
40% occ.
4.6%
$1,897/mo
45% occ.
5.2%
$2,127/mo
current
55% occ.
6.4%
$2,620/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.