Kibarer
1 / 5
Kibarer
Bali / Jimbaran
Compact three bedroom freehold villa for sale in residential area of Jimbaran
Inventory
3 Beds
Bathrooms
3 Baths
Built Area
212 m²
Land Plot
122 m²
Tenure
Freehold
Yield Curve Status
Grade C+ investment — long-term rental yields 6.7% net return annually.
Go to Source via Kibarer
The Investment
Brixfox Score51
GradeC+
Brixfox Intelligence
51C+Moderate
Score Breakdown
ROI & Yield56%
Capital Growth54%
Risk Profile53%
Market Demand51%
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
+10.4%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.3%
+$33K in 5yr (+22%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
6.1%
$783/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
9 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
16.4 yr
Rental only
Income Breakdown
Adjust Forecast
Customize your projections
Nightly Rate (ADR)
$111/night
50% ($55)Brixfox estimate($111/night)200% ($221)
Occupancy
34%
10%Brixfox estimate(34%)100%
Short-Term Rental
Yearly income
$9,396
Airbnb data$111/night · 34% occupancy
Rental income
$111/night · 34% occ.
$13,809
Running costs (20%)
Utilities, cleaning, maintenance
-$2,762
Income tax (10%)
Indonesian rental income tax
-$1,381
Property tax
Annual property tax
-$270
Net income
6.1% ROI
$9,396
Long-Term Rental
Yearly income
$10,313
7 comps
Rental income
$1,525/mo
$14,636
Agency fee (10%)
Finder's fee per tenant
-$1,464
Vacancy (~8%)
1.5mo gap per tenancy
-$1,126
Income tax (10%)
Indonesian rental income tax
-$1,464
Property tax
Annual property tax
-$270
Net income
6.7% ROI
$10,313
Long-term rental earns more with lower risk and less effort.
Growth & Exit Strategy
How your investment grows over time
Freehold — 4%/yr appreciation in Bali.
Capital appreciation
Property value growing at +4%/yr based on Bali market trends.
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 14: rental income alone has repaid the full purchase price.
2x return
Year 9: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$188K
+22%
Rental Income
+$50K
Total Position
$238K
+54%
9.0%/yr
Year 10
Capital Value
$228K
+48%
Rental Income
+$108K
Total Position
$336K
+118%
8.1%/yr
Year 20
Capital Value
$338K
+119%
Rental Income
+$252K
Total Position
$591K
+283%
6.9%/yr
Year 30
Capital Value
$501K
+224%
Rental Income
+$447K
Total Position
$948K
+514%
6.2%/yr
Location
Bali
Jimbaran, Approximate area
Loading Map...
Airbnb Comp Analysis
No nearby Airbnb listings found
Villa Scorecard
Location
Good
Popular area with steady demand
Rental Yield
Good
6.1% annual return
Occupancy
Weak
34% average occupancy
Nightly Rate
Average
$111 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Weak
122 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership
Top Highlights
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Freehold ownership — maximum long-term security
Watch Out
Occupancy at 34% — factor in seasonal gaps
ADR of $111 limits revenue ceiling — consider repositioning potential
Consider carefully. Returns are below market average for this price point.
Risks & What-If
What if occupancy changes?
Owner Managed scenario
30% occ.
5.3%
$685/mo
40% occ.
7.2%
$920/mo
34% occ.
6.1%
$783/mo
current
44% occ.
7.9%
$1,019/mo
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.