Stunning Freehold 3 Bedroom Villa in Ubud

Stunning Freehold 3 Bedroom Villa in Ubud

Ubud, Bali

$702k

Price

3

Bedrooms

65%

Occupancy

3 Bathrooms
Ownership: Freehold
Land: 951 m²
Build: 418 m²
Est. Revenue: $57k/yr
Avg Nightly Rate: $239

How it compares in Ubud

  • Expected occupancy of 65% compares with a 65% median across 604 tracked Ubud villas.
  • Its expected nightly rate of $239 sits above the Ubud median of $174.
  • Brixfox ranks its projected net yield in the bottom half of the 598 live Ubud listings it tracks.
How Brixfox computes these figures

Investment Analysis

Discover a rare freehold opportunity in the heart of Ubud, offering the perfect balance between serene nature and modern comfort. Located only 10 minutes’

Price
$702,000
ReportInquire
3-bedroom freehold villa in Ubud — photo 1 of 20
Balitecture
1 / 20
3-bedroom freehold villa in Ubud — photo 2 of 20
2 / 20
3-bedroom freehold villa in Ubud — photo 3 of 20
3 / 20
3-bedroom freehold villa in Ubud — photo 4 of 20
4 / 20
3-bedroom freehold villa in Ubud — photo 5 of 20
5 / 20
3-bedroom freehold villa in Ubud — photo 6 of 20
6 / 20
3-bedroom freehold villa in Ubud — photo 7 of 20
7 / 20
3-bedroom freehold villa in Ubud — photo 8 of 20
8 / 20
3-bedroom freehold villa in Ubud — photo 9 of 20
9 / 20
3-bedroom freehold villa in Ubud — photo 10 of 20
10 / 20
3-bedroom freehold villa in Ubud — photo 11 of 20
11 / 20
3-bedroom freehold villa in Ubud — photo 12 of 20
12 / 20
3-bedroom freehold villa in Ubud — photo 13 of 20
13 / 20
3-bedroom freehold villa in Ubud — photo 14 of 20
14 / 20
3-bedroom freehold villa in Ubud — photo 15 of 20
15 / 20
3-bedroom freehold villa in Ubud — photo 16 of 20
16 / 20
3-bedroom freehold villa in Ubud — photo 17 of 20
17 / 20
3-bedroom freehold villa in Ubud — photo 18 of 20
18 / 20
3-bedroom freehold villa in Ubud — photo 19 of 20
19 / 20
3-bedroom freehold villa in Ubud — photo 20 of 20
20 / 20

Stunning Freehold 3 Bedroom Villa in Ubud

Ubud · Ref BF-172104Source · Balitecture · listed 19 Jun 2026
Asking price · Freehold
$702,000
Net yield
2.5%
Fully managed · Non-resident tax
Inquire about this property
Want this analysis as a 7-page underwriting report?

AI photo analysis vs the comp set · Route-based net yields (all structures) · Bid ladder & negotiation anchors · Due-diligence plan & red flags

Ownership
Freehold
Bedrooms
3
Bathrooms
3
Built area
418 m²
Land
951 m²
Brixfox Score 84 · A· top 30%Financial analysis ↓
Financials

What it earns, what it costs to own, and the net yield

Financial analysis
· Brixfox Standard · Non-resident · Fully managed
Fully managed is the Brixfox Standard shown on every card: a full-service manager's commission, charged on top of the Airbnb/Booking channel fees (not the cleaning cost — changeovers are funded by guest cleaning fees; you bear the residual). Self-managed drops the commission; the channel fees stay, because the platform is paid whoever manages, and you pay staff/local operations, a higher cleaning residual and your own time directly. Both scenarios divide the SAME gross revenue — the toggle changes the cost stack, not the revenue. That revenue is observed from actively-operated comps, so self-managed assumes you match their performance.Both scenarios share the same projected revenue — the toggle changes who runs the property and what that costs, not what it earns.
Net yieldNet operating income ÷ all-in investment. After local operating taxes; before home-country personal tax and financing costs. Modelled from observed market performance of comparable Airbnb listings.
2.5%
$20,120 net operating income /yr
Gross yield · all-in basis
7.0%
−4.5 pts in operating costs & local taxes
Before tax in your home country and financing costs. Estimates, not financial advice.
Modelled from Airbnb listings we track across Ubud — live calendar data.

No Airbnb match on file

We have not confirmed this exact villa on Airbnb, so it carries no operating history here. The figures above rest on the comparable set — a launch scenario, not a track record.

Revenue assumptions

Derived from the comparable Airbnb listings below. The headline ADR is the expected BOOKED rate — nearby asking prices corrected by our measured, market-calibrated asking-to-booked factor. Occupancy is calibrated against tracked reference homes nearby. Comp cards below show raw asking prices.
Expected ADR
$239
Expected booked rate (market-calibrated)
Expected occupancy
65%
Full-year estimate, market-calibrated
Projected annual revenue
$56,751
ADR × occupancy × 365
Seasonal occupancy pattern
Peak Jul +25% · Low Feb -15%
J
F
M
A
M
J
J
A
S
O
N
D
Modelled monthly index (relative to the annual average) — replaced by measured per-market indices as calendar history matures.

Investment basis

The true all-in acquisition cost — asking price plus purchase costs, renovation and furnishing. Every yield on this page is computed against this total, not the asking price.
Adjust the figures to your deal — yields recalculate live.
Purchase price· asking
$
Acquisition costs· 6.3% of price, auto-calculated
$43,920
BPHTB (freehold transfer tax)$35,100
Notary & registration$1,800
Legal fees$7,020
Renovation budget· Light touch-ups — paint, fixtures, deep clean.
$
Furniture & STR launch· default ≈ $8,833/bedroom
$
All-in investment
$807,950
+15.1% over asking
Fully managed scenarioSwitch the scenario with the toggle at the top of the financial analysis — it drives every figure in this section. Gross revenue is identical in both scenarios (the comps' observed performance); the Villa Scorecard and risk panels elsewhere on the page always quote the fully-managed Brixfox Standard.
Gross annual revenue
$56,751
Management fee
% of revenue−$11,350
OTA / channel fees
% of revenue−$2,838
Staff & local operations
% of revenue$-0
Cleaning (net of guest fees)
% of revenue−$2,270
Utilities, insurance & consumables
% of revenue−$4,540
Lodging / tourist tax
% of revenue−$5,675
Maintenance reserve
% of price−$7,020
Annual property tax
% of price−$702
Local income tax
% of profit−$2,236
Net operating income
$20,120/yr
Net yield on all-in investment
2.5%

Total return, if prices move

Net yield plus an appreciation assumption you choose. Appreciation is a forward-looking assumption, not data — which is why it defaults to 0% and is kept out of the yield figures above.
Annual appreciation assumption0%
0%4% · Ubud 5-yr avg — historical, not a forecast8%
Indicative total return
2.5%/yr
2.5% net yield + 0% appreciation
Appreciation assumptions are illustrative only. Past regional price growth does not predict future performance; local supply, regulation and currency moves can materially change outcomes. Not financial advice.
Want this analysis as a 7-page underwriting report?

AI photo analysis vs the comp set · Route-based net yields (all structures) · Bid ladder & negotiation anchors · Due-diligence plan & red flags

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Agency pin · unverified

Ubud

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Brixfox Score

84A
LocationGood
Popular area with steady demand
Rental YieldAverage
2.5% net yield on all-in cost
OccupancyGood
65% average occupancy
Nightly RateStrong
$239 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceStrong
951 m² land area
ZoningAverage
STR zoning not confirmed
TenureStrong
Freehold ownership
Premium nightly rate of $239 — positioned in the top tier
Generous 951 m² land — room for expansion or amenities
Freehold ownership — maximum long-term security
Net yield of 2.5% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
STR zoning not confirmed — verify before purchasing for short-term rental use

This villa is a strong investment. High rental demand and good returns make it suitable for both active and passive investors.

Risk & what-if

ScenarioOccupancyNet income /yrNet yield
-20 pts occupancy45%$11,7911.5%
-10 pts occupancy55%$15,9552.0%
Expected65%$20,1202.5%
+10 pts occupancy75%$24,2853.0%

Brixfox Standard · Non-resident · Fully managed · net yield on all-in cost

TenureFreeholdno lease decay · no amortisation
Payback18.2 yearsfrom net rent at the expected case
Ask Brixfox

Questions about this listing, answered from its data

Ask Brixfox about this property

Answers grounded in this listing's data, its Airbnb comps and the score breakdown.

Try one of these

Create a free account to ask 2 free AI questions — Pro is unlimited.

Inquire

Take the numbers with you, or talk to the agent

Villa Underwriting Report

7-page PDF · one-time purchase · this property

  • AI photo analysis vs the comp set
  • Route-based net yields (all structures)
  • Bid ladder & negotiation anchors
  • Due-diligence plan & red flags
Included with Pro once its free trial ends

Interested in this property?

Your Brixfox analysis goes with it, so you arrive as a qualified buyer, not a cold email. Where the agency takes inquiries through Brixfox it goes straight to the agent; otherwise it comes to the Brixfox team and we reply to you. Brixfox adds no fee.

Optional — leave it blank and we'll send the message above.

Source · Balitecture

We email you a copy and check in a few days later that you heard back. No spam, no fee.

Modelled from live Airbnb calendar data around this property · operating costs per line, editable in the P&L · estimates, not financial advice.Data sources & methodology ›

ROI calculations use verified Brixfox Intelligence rental data. Operating costs are modelled per line — Airbnb/Booking channel fees whoever manages, then either a full-service management commission or the staff/local operations a self-managing owner buys back, cleaning residual, utilities & insurance, local taxes — with every rate editable in the Financial analysis P&L above. Gross revenue is identical in both management scenarios. Includes 10% Indonesian rental tax (PPh) and annual property tax (PBB). Market factors in Bali may impact actual yields.