Launch offer — 3 months free free, no card

Modern 2-Bedroom Villa in Buduk

Modern 2-Bedroom Villa in Buduk

Buduk/Mengwi, Bali

$175k

Price

9.9%

ROI

2

Bedrooms

45%

Occupancy

2 Bathrooms
Ownership: Leasehold
Land: 87 m²
Build: 155 m²
Est. Revenue: $25k/yr
Avg Nightly Rate: $154

Investment Analysis

Nestled emerging area of Buduk, this modern villa offers a perfect balance of comfort, privacy, and convenience, just a short drive from Bali’s vibrant

2-bedroom leasehold villa in Buduk/Mengwi — photo 1 of 5
Balitecture
2-bedroom leasehold villa in Buduk/Mengwi — photo 2 of 5
2-bedroom leasehold villa in Buduk/Mengwi — photo 3 of 5
2-bedroom leasehold villa in Buduk/Mengwi — photo 4 of 5
2-bedroom leasehold villa in Buduk/Mengwi — photo 5 of 5

Modern 2-Bedroom Villa in Buduk

Buduk/Mengwi · Buduk/Mengwi · Ref BF-172205 Source verified · Balitecture · listed 19 Jun 2026
Asking price · Leasehold
$175,000
View original listing
Ownership
Leasehold
Bedrooms
2
Bathrooms
2
Built area
155 m²
Land
87 m²
True net yield
4.8%
≈ $1,450/mo net after costs & tax
Cash yield while the lease runs — capital not recovered after 27 yrs
Lease-adjusted return
1.1% / yr
over 27-yr lease, capital not recovered
Brixfox Score 62 · B
27 yrs left on lease
Short lease — 27 yrs left. The 4.8% net yield is cash income while the lease runs; your capital is not recovered when it ends. Adjusted for the lease decay, the real return is about 1.1%/yr — unless you extend the lease.
Modelled from Airbnb listings we track across Buduk/Mengwi — live calendar data. Projections are estimates, not financial advice.

What nearby Airbnbs actually earn

Brixfox tracks the live availability calendars of Airbnb listings around this property. The rates and occupancy below are observed from real bookings — this is the data behind every yield figure on this page.

Location

Buduk/Mengwi

Buduk/Mengwi, Pin from agency listing

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

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)
$154/night
50% ($77)Brixfox estimate($154/night)200% ($308)
Occupancy
45%
10%Brixfox estimate(45%)100%

Short-Term Rental

Yearly income
$17,395
Airbnb data$154/night · 45% occupancy
Rental income
$154/night · 45% occ.
$25,288
Running costs (20%)
Utilities, cleaning, maintenance
-$5,058
Income tax (10%)
Indonesian rental income tax
-$2,529
Property tax
Annual property tax
-$306
Net income
9.9% ROI
$17,395

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$175,000
Lease transfer & notarial admin (~1%)$1,750
Notary & registration$1,800
Legal / due diligence$1,750
Total acquisition costs$5,300
RenovationMove-in ready
Furnishing & STR launch
2bd × $6,500 base + appliances, electronics, outdoor, licence, photography, linens.		$33,500
All-in investment$213,800

Gross yield (asking)

14.5%

True gross yield (all-in)

11.8%

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 27 years remaining.

$814K$611K$407K$204K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $175KPeak Capital Value: Yr 2 ($178K)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 9: 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 5
Capital Value
$175K
-0%
22 years remaining
Rental Income
+$92K
Total Position
$267K
+53%
8.8%/yr
Year 10
Capital Value
$143K
-19%
17 years remaining
Rental Income
+$199K
Total Position
$342K
+95%
6.9%/yr
Year 15
Capital Value
$87K
-50%
12 years remaining
Rental Income
+$324K
Total Position
$411K
+135%
5.8%/yr
Year 20
Capital Value
$37K
-79%
7 years remaining
Rental Income
+$467K
Total Position
$504K
+188%
5.4%/yr
Turnkey Management

Your property, professionally managed

Buying from abroad? You won't lift a finger. A vetted local management partner is already connected to this listing — ready to run it as a short-stay rental from day one, so the Managed projections above are something you can actually rely on.

Vetted by Brixfox 9+ yrs operating 140+ properties managed ~1h guest response

Canggu Stay Co.

Vetted

Full-service villa management across South Bali

20%
Management fee
of rental revenue — already in your Managed figures

Hands-off short-stay management for absentee owners — from licensing to nightly guest care. Your villa earns from day one without you on the ground.

What the fee covers

  • Listing setup & optimisation (Airbnb, Booking.com, VRBO)
  • Dynamic pricing & revenue management
  • 24/7 multilingual guest communication
  • Guided check-in / check-out & key handling
  • Professional cleaning, laundry & restocking
  • Maintenance & repairs coordination
  • Monthly owner statements & payouts
  • Guest screening & damage protection
  • Pool & tropical-garden upkeep
  • Pondok wisata / STR licensing assistance
Visit Canggu Stay Co.

Ask Brixfox AI

Conversational analysis — questions about this listing, answered from real data.

Try one of these

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Strong
9.9% annual return
Occupancy
Weak
45% average occupancy
Nightly Rate
Good
$154 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Weak
87 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
27 years remaining on lease

Top Highlights

High rental yield at 9.9% — outperforms most villas in this market
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
27+ year lease — strong tenure runway

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 45% — 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.
6.6%
$959/mo
40% occ.
8.8%
$1,288/mo
45% occ.
9.9%
$1,450/mo
current
55% occ.
12.2%
$1,778/mo

Lease Timeline

27 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.