Contemporary Two Bedroom Villa with tropical accents in Canggu

Contemporary Two Bedroom Villa with tropical accents in Canggu

Bali, Bali

$186k

Price

2.8%

ROI

2

Bedrooms

49%

Occupancy

2 Bathrooms
Ownership: leasehold
Land: 90 m²
Build: 94 m²
Est. Revenue: $8k/yr
Avg Nightly Rate: $42

Investment Analysis

The moment you step into this beautiful villa, you will be greeted by a spacious swimming pool and tranquil tanning area, providing the perfect setting to relax after a day exploring the vibrant surroundings of Canggu and its world-famous beaches.

Kibarer
Bali / Canggu

Contemporary Two Bedroom Villa with tropical accents in Canggu

Inventory
2 Beds
Bathrooms
2 Baths
Built Area
94 m²
Land Plot
90 m²
Tenure
Lease 21yr
Yield Curve Status

Grade C investment — short-term rental yields 2.7% net return annually.

Go to Source via Kibarer

The Investment

Brixfox Score42
GradeC
Brixfox Intelligence
42CModerate
Score Breakdown
ROI & Yield46%
Capital Growth44%
Risk Profile45%
Market Demand42%

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
-2.2%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-4.8%
-$45K in 5yr (-24%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
2.7%
$415/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
20 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
37.3 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$42/night
50% ($21)Brixfox estimate($42/night)200% ($85)
Occupancy
49%
10%Brixfox estimate(49%)100%

Short-Term Rental

Yearly income
$4,984
Airbnb data$42/night · 49% occupancy
Rental income
$42/night · 49% occ.
$7,585
Running costs (20%)
Utilities, cleaning, maintenance
-$1,517
Income tax (10%)
Indonesian rental income tax
-$758
Property tax
Annual property tax
-$325
Net income
2.7% ROI
$4,984

Long-Term Rental

Yearly income
$3,774
31 comps
Rental income
$591/mo
$5,670
Agency fee (10%)
Finder's fee per tenant
-$567
Vacancy (~8%)
1.5mo gap per tenancy
-$436
Income tax (10%)
Indonesian rental income tax
-$567
Property tax
Annual property tax
-$325
Net income
2.0% ROI
$3,774

Short-term rental earns 1.3x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 21 years remaining.

$217K$163K$109K$54K$0Yr 0Yr 5Yr 10Yr 15Yr 20Purchase PriceIlliquid zoneUnsellableToday: $186KPeak Capital Value: Now
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.
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 5
Capital Value
$141K
-24%
16 years remaining
Rental Income
+$26K
Total Position
$167K
-10%
-2.1%/yr
Year 10
Capital Value
$80K
-57%
11 years remaining
Rental Income
+$57K
Total Position
$137K
-26%
-3.0%/yr
Year 15
Capital Value
$30K
-84%
6 years remaining
Rental Income
+$93K
Total Position
$122K
-34%
-2.7%/yr
Year 20
Capital Value
$4K
-98%
1 years remaining
Rental Income
+$134K
Total Position
$138K
-26%
-1.5%/yr

Location

Bali

Canggu, Approximate area

Loading Map...

Villa Scorecard

Location
Strong
Premium area with high rental demand
Rental Yield
Weak
2.7% annual return
Occupancy
Average
49% average occupancy
Nightly Rate
Weak
$42 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Weak
90 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
21 years remaining on lease

Top Highlights

Prime location in Canggu — high tourist traffic
Stunning visuals with 9/10 instagrammability — commands premium nightly rates

Watch Out

Yield of 2.7% is below the market average — model your cashflow carefully
Occupancy at 49% — factor in seasonal gaps

Consider carefully. Returns are below market average for this price point.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

30% occ.
1.6%
$243/mo
40% occ.
2.2%
$333/mo
49% occ.
2.7%
$415/mo
current
59% occ.
3.3%
$505/mo

Lease Timeline

21 years remaining
Caution Zone

Approaching the illiquid zone. Plan your exit within the next 6 years while the property is still easy to sell.

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.