Launch offer — 3 months free free, no card

Off-Plan 1-Bedroom Wellness Villa with Private Pool in Ubud – Leasehold 33 Year

Off-Plan 1-Bedroom Wellness Villa with Private Pool in Ubud – Leasehold 33 Year

Ubud, Bali

$129k

Price

7.2%

ROI

1

Bedrooms

31%

Occupancy

2 Bathrooms
Ownership: Leasehold
Land: 698 m²
Build: 447 m²
Est. Revenue: $14k/yr
Avg Nightly Rate: $118

Investment Analysis

This modern 1-bedroom villa is part of an exclusive wellness resort in Ubud, Bali, designed to combine tropical living with biohacking concepts and ancient

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

Off-Plan 1-Bedroom Wellness Villa with Private Pool in Ubud – Leasehold 33 Year

Ubud · Ubud · Ref BF-172654 Source verified · Balitecture · listed 19 Jun 2026
Asking price · Leasehold
$128,800
View original listing
Ownership
Leasehold
Bedrooms
1
Bathrooms
2
Built area
447 m²
Land
698 m²
True net yield
3.2%
≈ $771/mo net after costs & tax
Cash yield while the lease runs — capital not recovered after 33 yrs
Lease-adjusted return
0.2% / yr
over 33-yr lease, capital not recovered
Brixfox Score 67 · B+
33 yrs left on lease
Short lease — 33 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 0.2%/yr — unless you extend the lease.
Modelled from Airbnb listings we track across Ubud — 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

Ubud

Ubud, 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)
$118/night
50% ($59)Brixfox estimate($118/night)200% ($236)
Occupancy
31%
10%Brixfox estimate(31%)100%

Short-Term Rental

Yearly income
$9,247
Airbnb data$118/night · 31% occupancy
Rental income
$118/night · 31% occ.
$13,532
Running costs (20%)
Utilities, cleaning, maintenance
-$2,706
Income tax (10%)
Indonesian rental income tax
-$1,353
Property tax
Annual property tax
-$225
Net income
7.2% ROI
$9,247

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$128,800
Lease transfer & notarial admin (~1%)$1,288
Notary & registration$1,800
Legal / due diligence$1,500
Total acquisition costs$4,588
RenovationMove-in ready
Furnishing & STR launch
1bd × $6,500 base + appliances, electronics, outdoor, licence, photography, linens.		$28,500
All-in investment$161,888

Gross yield (asking)

10.5%

True gross yield (all-in)

8.4%

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 33 years remaining.

$586K$439K$293K$146K$0Yr 0Yr 10Yr 20Yr 30Purchase PriceIlliquid zoneUnsellableToday: $129KPeak Capital Value: Yr 8 ($147K)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 12: 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
$143K
+11%
28 years remaining
Rental Income
+$49K
Total Position
$192K
+49%
8.4%/yr
Year 10
Capital Value
$145K
+13%
23 years remaining
Rental Income
+$106K
Total Position
$251K
+95%
6.9%/yr
Year 15
Capital Value
$126K
-2%
18 years remaining
Rental Income
+$172K
Total Position
$298K
+132%
5.8%/yr
Year 20
Capital Value
$81K
-37%
13 years remaining
Rental Income
+$248K
Total Position
$330K
+156%
4.8%/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
Good
Popular area with steady demand
Rental Yield
Good
7.2% annual return
Occupancy
Weak
31% average occupancy
Nightly Rate
Average
$118 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
698 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
33 years remaining on lease

Top Highlights

Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Generous 698 m² land — room for expansion or amenities
33+ year lease — strong tenure runway

Watch Out

Occupancy at 31% — factor in seasonal gaps
ADR of $118 limits revenue ceiling — consider repositioning potential

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

Risks & What-If

What if occupancy changes?

Owner Managed scenario

30% occ.
6.9%
$736/mo
40% occ.
9.2%
$987/mo
31% occ.
7.2%
$771/mo
current
41% occ.
9.5%
$1,022/mo

Lease Timeline

33 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.