MODERN DESIGN 1/2 BEDROOM VILLA FOR SALE LEASEHOLD IN UBUD BE-1060

MODERN DESIGN 1/2 BEDROOM VILLA FOR SALE LEASEHOLD IN UBUD BE-1060

Ubud, Bali

$240k

Price

9.4%

ROI

1

Bedrooms

45%

Occupancy

1 Bathrooms
Ownership: Leasehold
Land: 87 m²
Build: 130 m²
Est. Revenue: $33k/yr
Avg Nightly Rate: $199

Investment Analysis

This Villa BE-1060 located in Gianyar is for sale with Leasehold ownership for EUR230,600, IDR3,926,398,741

Bali Exception
Ubud / Ubud

MODERN DESIGN 1/2 BEDROOM VILLA FOR SALE LEASEHOLD IN UBUD BE-1060

Inventory
1 Beds
Bathrooms
1 Baths
Built Area
130 m²
Land Plot
87 m²
Tenure
Lease 30yr
Yield Curve Status

Grade B investment — short-term rental yields 9.4% net return annually.

Go to Source via Bali Exception

The Investment

Brixfox Score64
GradeB
Brixfox Intelligence
64BStrong
Score Breakdown
ROI & Yield70%
Capital Growth67%
Risk Profile66%
Market Demand64%

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
+10.3%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+0.9%
+$10K in 5yr (+4%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
9.4%
$1,882/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
10.6 yr
Rental only

Income Breakdown

Figures are modelled estimates derived from comparable short-term-rental data — not guaranteed returns or financial advice. Do your own due diligence before investing.

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$199/night
50% ($99)Brixfox estimate($199/night)200% ($397)
Occupancy
45%
10%Brixfox estimate(45%)100%

Short-Term Rental

Yearly income
$22,589
Airbnb data$199/night · 45% occupancy
Rental income
$199/night · 45% occ.
$32,870
Running costs (20%)
Utilities, cleaning, maintenance
-$6,574
Income tax (10%)
Indonesian rental income tax
-$3,287
Property tax
Annual property tax
-$420
Net income
9.4% ROI
$22,589

Long-Term Rental

No long-term rental data available

Not enough comparable rentals in this area

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$240,000
BPHTB (freehold transfer tax)$12,000
Notary & registration$1,800
Legal / due diligence$2,400
Total acquisition costs$16,200
Renovation (~$25/m², from finish level)
Estimated from finish level — luxury finish typically STR-ready.		$3,250
($0–$6,500)
Furnishing & STR launch
1bd × $6,500 base + appliances, electronics, outdoor, licence, photography, linens.		$26,300
All-in investment$285,750

Gross yield (asking)

13.7%

True gross yield (all-in)

11.5%

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.

$1.2M$927K$618K$309K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Purchase PriceIlliquid zoneUnsellableToday: $240KPeak Capital Value: Yr 5 ($250K)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
$250K
+4%
25 years remaining
Rental Income
+$120K
Total Position
$370K
+54%
9.1%/yr
Year 10
Capital Value
$242K
+1%
20 years remaining
Rental Income
+$259K
Total Position
$501K
+109%
7.6%/yr
Year 15
Capital Value
$168K
-30%
15 years remaining
Rental Income
+$420K
Total Position
$588K
+145%
6.2%/yr
Year 20
Capital Value
$87K
-64%
10 years remaining
Rental Income
+$607K
Total Position
$694K
+189%
5.5%/yr

Location

Ubud

Ubud, 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
Good
Popular area with steady demand
Rental Yield
Strong
9.4% annual return
Occupancy
Average
45% average occupancy
Nightly Rate
Good
$199 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Weak
87 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
30 years remaining on lease

Top Highlights

High rental yield at 9.4% — outperforms most villas in this market
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
30+ year lease — strong tenure runway

Watch Out

Occupancy at 45% — factor in seasonal gaps
Compact plot at 87 m² — limited expansion potential

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.
6.2%
$1,234/mo
40% occ.
8.3%
$1,657/mo
45% occ.
9.4%
$1,882/mo
current
55% occ.
11.5%
$2,305/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.