Kibarer
Bali / Tanah Lot

Villa for sale freehold in Tanah Lot

Inventory
5 Beds
Bathrooms
4 Baths
Built Area
1081 m²
Land Plot
2200 m²
Tenure
Freehold
Yield Curve Status

Grade C+ — 4%/yr capital appreciation in Bali.

Go to Source via Kibarer

Unlock full financial data

Get revenue, ROI calculations, AI audits, and investment scores for every property.

The Investment

Brixfox Score52
GradeC+
Brixfox Intelligence
52C+Moderate
Score Breakdown
ROI & Yield57%
Capital Growth55%
Risk Profile54%
Market Demand52%

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
+4.2%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.3%
+$4983.0M in 5yr (+22%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
-0.2%
$-3,347,827/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

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$859/night
50% ($430)Brixfox estimate($859/night)200% ($1719)
Occupancy
63%
10%Brixfox estimate(63%)100%

Short-Term Rental

Yearly income
$-40,173,922
Airbnb data$859/night · 63% occupancy
Rental income
$859/night · 63% occ.
$108,683
Running costs (20%)
Utilities, cleaning, maintenance
-$21,737
Income tax (10%)
Indonesian rental income tax
-$10,868
Property tax
Annual property tax
-$40,250,000
Net income
-0.2% ROI
$-40,173,922

Long-Term Rental

No long-term rental data available

Not enough comparable rentals in this area

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Bali.

$80566.0M$60424.5M$40283.0M$20141.5M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Today: $23000.0M
Capital appreciation
Property value growing at +4%/yr based on Bali market trends.
Year 5
Capital Value
$27983.0M
+22%
Year 10
Capital Value
$34045.6M
+48%
Year 20
Capital Value
$50395.8M
+119%
Year 30
Capital Value
$74598.1M
+224%

Location

Bali

Tanah Lot, Approximate area

Loading Map...

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Weak
-0.2% annual return
Occupancy
Good
63% average occupancy
Nightly Rate
Strong
$859 per night
Size & Space
Strong
2200 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Upgrade to Pro to see full scorecard analysis

Risks & What-If

What if occupancy changes?

Owner Managed scenario

Sensitivity analysis requires Pro

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.