Kibarer
Bali / Seririt

Serene 2-Bedroom Villa with Majestic Mountain View in Seririt

Inventory
2 Beds
Bathrooms
2 Baths
Built Area
182 m²
Land Plot
300 m²
Tenure
Freehold
Yield Curve Status

Grade C+ — 4%/yr capital appreciation in Bali.

Go to Source via Kibarer

Unlock full financial data

Get revenue, ROI calculations, AI audits, and investment scores for every property.

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
+4.2%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.3%
+$974.9M in 5yr (+22%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
-0.2%
$-655,925/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
30+ yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
—
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$44/night
50% ($22)Brixfox estimate($44/night)200% ($88)
Occupancy
50%
10%Brixfox estimate(50%)100%

Short-Term Rental

Yearly income
$-7,871,100
Airbnb data$44/night · 50% occupancy
Rental income
$44/night · 50% occ.
$5,572
Running costs (20%)
Utilities, cleaning, maintenance
-$1,114
Income tax (10%)
Indonesian rental income tax
-$557
Property tax
Annual property tax
-$7,875,000
Net income
-0.2% ROI
$-7,871,100

Long-Term Rental

No long-term rental data available

Not enough comparable rentals in this area

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Bali.

$15762.9M$11822.2M$7881.5M$3940.7M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Today: $4500.0M
Capital appreciation
Property value growing at +4%/yr based on Bali market trends.
Year 5
Capital Value
$5474.9M
+22%
Year 10
Capital Value
$6661.1M
+48%
Year 20
Capital Value
$9860.1M
+119%
Year 30
Capital Value
$14595.3M
+224%

Location

Bali

Seririt, Approximate area

Loading Map...

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Weak
-0.2% annual return
Occupancy
Average
50% average occupancy
Nightly Rate
Weak
$44 per night
Size & Space
Average
300 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Upgrade to Pro to see full scorecard analysis

Risks & What-If

What if occupancy changes?

Owner Managed scenario

Sensitivity analysis requires Pro

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.