Launch offer — 3 months free free, no card

Modern 1 Bedroom Ocean View Villa for Sale in Melasti

Modern 1 Bedroom Ocean View Villa for Sale in Melasti

Ungasan, Bali

$220k

Price

6.5%

ROI

1

Bedrooms

40%

Occupancy

1 Bathrooms
Ownership: Leasehold
Land: 65 m²
Build: 119 m²
Est. Revenue: $21k/yr
Avg Nightly Rate: $145

Investment Analysis

Discover your private coastal retreat at Melasti Ocean View Villa, located just a short stroll from Karma Kandara and Klive Beach Club. This beautifully

1-bedroom leasehold villa in Ungasan — photo 1 of 5
Balitecture
1-bedroom leasehold villa in Ungasan — photo 2 of 5
1-bedroom leasehold villa in Ungasan — photo 3 of 5
1-bedroom leasehold villa in Ungasan — photo 4 of 5
1-bedroom leasehold villa in Ungasan — photo 5 of 5

Modern 1 Bedroom Ocean View Villa for Sale in Melasti

Ungasan · Ungasan · Ref BF-172612 Source verified · Balitecture · listed 19 Jun 2026
Asking price · Leasehold
$220,000
View original listing
Ownership
Leasehold
Bedrooms
1
Bathrooms
1
Built area
119 m²
Land
65 m²
True net yield
3.2%
≈ $1,194/mo net after costs & tax
Cash yield while the lease runs — capital not recovered after 24 yrs
Lease-adjusted return
-1.0% / yr
over 24-yr lease, capital not recovered
Brixfox Score 42 · C
24 yrs left on lease
Short lease — 24 yrs left. The 3.2% 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 -1.0%/yr — unless you extend the lease.
Modelled from Airbnb listings we track across Ungasan — 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

Ungasan

Ungasan, 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)
$145/night
50% ($72)Brixfox estimate($145/night)200% ($290)
Occupancy
40%
10%Brixfox estimate(40%)100%

Short-Term Rental

Yearly income
$14,332
Airbnb data$145/night · 40% occupancy
Rental income
$145/night · 40% occ.
$21,024
Running costs (20%)
Utilities, cleaning, maintenance
-$4,205
Income tax (10%)
Indonesian rental income tax
-$2,102
Property tax
Annual property tax
-$385
Net income
6.5% ROI
$14,332

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$220,000
Lease transfer & notarial admin (~1%)$2,200
Notary & registration$1,800
Legal / due diligence$2,200
Total acquisition costs$6,200
RenovationMove-in ready
Furnishing & STR launch
1bd × $3,500 base + appliances, electronics, outdoor, licence, photography, linens.		$18,100
All-in investment$244,300

Gross yield (asking)

9.6%

True gross yield (all-in)

8.6%

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 24 years remaining.

$567K$426K$284K$142K$0Yr 0Yr 5Yr 10Yr 15Yr 20Purchase PriceIlliquid zoneUnsellableToday: $220KPeak Capital Value: NowPaid 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 13: 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
$202K
-8%
19 years remaining
Rental Income
+$76K
Total Position
$278K
+27%
4.8%/yr
Year 10
Capital Value
$136K
-38%
14 years remaining
Rental Income
+$164K
Total Position
$300K
+36%
3.2%/yr
Year 15
Capital Value
$67K
-70%
9 years remaining
Rental Income
+$267K
Total Position
$334K
+52%
2.8%/yr
Year 20
Capital Value
$18K
-92%
4 years remaining
Rental Income
+$385K
Total Position
$403K
+83%
3.1%/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
Good
6.5% annual return
Occupancy
Weak
40% average occupancy
Nightly Rate
Good
$145 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Weak
65 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
24 years remaining on lease

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 40% — 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.
4.9%
$894/mo
40% occ.
6.6%
$1,203/mo
current
40% occ.
6.5%
$1,194/mo
current
50% occ.
8.2%
$1,503/mo

Lease Timeline

24 years remaining
Caution Zone

Approaching the illiquid zone. Plan your exit within the next 9 years while the property is still easy to sell.

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.