Stunning view over the island | Kibarer Property villas Buy View All Umalas Seminyak Canggu Sanur Bukit Tabanan Pererenan Lovina Ubud Amed Lombok Nusa Islands Rent View All Umalas Seminyak Canggu Sanur Bukit Tabanan Pererenan Lovina Ubud Amed Lombok ...

Stunning view over the island | Kibarer Property villas Buy View All Umalas Seminyak Canggu Sanur Bukit Tabanan Pererenan Lovina Ubud Amed Lombok Nusa Islands Rent View All Umalas Seminyak Canggu Sanur Bukit Tabanan Pererenan Lovina Ubud Amed Lombok ...

Bali, Bali

$1.0M

Price

5.0%

ROI

6

Bedrooms

43%

Occupancy

4 Bathrooms
Ownership: freehold
Land: 740 m²
Build: 820 m²
Est. Revenue: $93k/yr
Avg Nightly Rate: $586

Investment Analysis

This property has the best view over Jimbaran bay,the island and also the nearby island:Nusa Penida.It stands on almost 8 are of land and offers 6 bedrooms,large 6x9 meters infinity swimming pool,gazebo and a separate area-SPA room.Includes a parking area,garage,quarter room,telephone and WiFi.Made to last,with top quality materials, you can`t expect more.

Kibarer
Bali / Jimbaran
Commercial Zone

Stunning view over the island | Kibarer Property villas Buy View All Umalas Seminyak Canggu Sanur Bukit Tabanan Pererenan Lovina Ubud Amed Lombok Nusa Islands Rent View All Umalas Seminyak Canggu Sanur Bukit Tabanan Pererenan Lovina Ubud Amed Lombok ...

Inventory
6 Beds
Bathrooms
4 Baths
Built Area
820 m²
Land Plot
740 m²
Tenure
Freehold
Yield Curve Status

Grade B investment — long-term rental yields 30.0% net return annually.

Go to Source via Kibarer

The Investment

Brixfox Score60
GradeB
Brixfox Intelligence
60BStrong
Score Breakdown
ROI & Yield66%
Capital Growth63%
Risk Profile62%
Market Demand60%

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
+10.5%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.3%
+$223K in 5yr (+22%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
6.1%
$5,268/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
16.3 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$586/night
50% ($293)Brixfox estimate($586/night)200% ($1172)
Occupancy
43%
10%Brixfox estimate(43%)100%

Short-Term Rental

Yearly income
$63,215
Airbnb data$586/night · 43% occupancy
Rental income
$586/night · 43% occ.
$92,885
Running costs (20%)
Utilities, cleaning, maintenance
-$18,577
Income tax (10%)
Indonesian rental income tax
-$9,289
Property tax
Annual property tax
-$1,805
Net income
6.1% ROI
$63,215

Long-Term Rental

Yearly income
$573,836
3 comps
Rental income
$82,927/mo
$796,099
Agency fee (10%)
Finder's fee per tenant
-$79,610
Vacancy (~8%)
1.5mo gap per tenancy
-$61,238
Income tax (10%)
Indonesian rental income tax
-$79,610
Property tax
Annual property tax
-$1,805
Net income
30.0% ROI
$573,836

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.

$7.3M$5.5M$3.7M$1.8M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.0M
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
$1.3M
+22%
Rental Income
+$336K
Total Position
$1.6M
+54%
9.0%/yr
Year 10
Capital Value
$1.5M
+48%
Rental Income
+$725K
Total Position
$2.3M
+118%
8.1%/yr
Year 20
Capital Value
$2.3M
+119%
Rental Income
+$1.7M
Total Position
$4.0M
+284%
7.0%/yr
Year 30
Capital Value
$3.3M
+224%
Rental Income
+$3.0M
Total Position
$6.4M
+516%
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
43% average occupancy
Nightly Rate
Strong
$586 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Strong
740 m² land area
Zoning
Strong
Zoned for short-term rentals
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $586 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates
Generous 740 m² land — room for expansion or amenities

Watch Out

Occupancy at 43% — factor in seasonal gaps

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.
4.2%
$3,592/mo
40% occ.
5.6%
$4,839/mo
43% occ.
6.1%
$5,268/mo
current
53% occ.
7.6%
$6,515/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.