700M TO SEMINYAK BEACH 1 BEDROOM VILLA FOR SALE LEASEHOLD IN SEMINYAK BE-2143

700M TO SEMINYAK BEACH 1 BEDROOM VILLA FOR SALE LEASEHOLD IN SEMINYAK BE-2143

Seminyak, Bali

$170k

Price

1

Bedrooms

1 Bathrooms
Ownership: Freehold
Land: 85

Investment Analysis

This Villa BE-2143 located in Center is for sale with Leasehold ownership for EUR149,854, IDR2,792,482,621

Bali Exception
Seminyak / Seminyak

700M TO SEMINYAK BEACH 1 BEDROOM VILLA FOR SALE LEASEHOLD IN SEMINYAK BE-2143

Inventory
1 Beds
Bathrooms
1 Baths
Built Area
0 m²
Land Plot
85 m²
Tenure
Freehold
Yield Curve Status

Grade C — 8%/yr capital appreciation in Seminyak.

Go to Source via Bali Exception

The Investment

Brixfox Score0
Grade
Brixfox Intelligence
0Weak
Score Breakdown
ROI & Yield0%
Capital Growth0%
Risk Profile5%
Market Demand0%

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
+9.2%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+9.4%
+$80K in 5yr (+47%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
-0.2%
$-25/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

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

Short-Term Rental

No STR data available for this property

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$169,500
BPHTB (freehold transfer tax)$8,475
Notary & registration$1,800
Legal / due diligence$1,695
Total acquisition costs$11,970
Furnishing & STR launch
1bd × $3,500 base + appliances, electronics, outdoor, licence, photography, linens.
$15,900
All-in investment$197,370

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

Freehold — 8%/yr appreciation in Seminyak.

$1.8M$1.4M$921K$461K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Today: $170K
Capital appreciation
Property value growing at +8%/yr based on Seminyak market trends.
Year 5
Capital Value
$249K
+47%
Year 10
Capital Value
$366K
+116%
Year 20
Capital Value
$790K
+366%
Year 30
Capital Value
$1.7M
+906%

Location

Seminyak

Seminyak, 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
Strong
Premium area with high rental demand
Rental Yield
Weak
-0.2% annual return
Occupancy
Weak
0% average occupancy
Nightly Rate
Weak
$0 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Weak
85 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Prime location in Seminyak — high tourist traffic
Freehold ownership — maximum long-term security

Watch Out

Yield of -0.2% is below the market average — model your cashflow carefully
Occupancy at 0% — factor in seasonal gaps

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

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.