Best three bedrooms villa complex for sale in Jimbaran

Best three bedrooms villa complex for sale in Jimbaran

Bali, Bali

$522k

Price

7.2%

ROI

3

Bedrooms

25%

Occupancy

4 Bathrooms
Ownership: freehold
Land: 350 m²
Build: 297 m²
Est. Revenue: $19k/yr
Avg Nightly Rate: $207

Investment Analysis

This beautiful freehold real estate complex is located in a quiet and beautiful area of Jimbaran. This marvelous villa features 3 spacious and cozy en-suite bedrooms with classy bathrooms. It is fully furnished in a great taste with expensive furnishing and artistic interior which provides great luxury and comfort at your disposal.

Kibarer
Bali / Jimbaran
Commercial Zone

Best three bedrooms villa complex for sale in Jimbaran

Inventory
3 Beds
Bathrooms
4 Baths
Built Area
297 m²
Land Plot
350 m²
Tenure
Freehold
Yield Curve Status

Grade C investment — short-term rental yields 2.3% net return annually.

Go to Source via Kibarer

The Investment

Brixfox Score0
Grade—
Brixfox Intelligence
0—Weak
Score Breakdown
ROI & Yield0%
Capital Growth0%
Risk Profile5%
Market Demand0%

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
+6.6%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.3%
+$113K in 5yr (+22%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
2.3%
$1,006/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
13 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
43.2 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$207/night
50% ($103)Brixfox estimate($207/night)200% ($413)
Occupancy
25%
10%Brixfox estimate(25%)100%

Short-Term Rental

Yearly income
$12,075
Airbnb data$207/night · 25% occupancy
Rental income
$207/night · 25% occ.
$18,554
Running costs (20%)
Utilities, cleaning, maintenance
-$3,711
Income tax (10%)
Indonesian rental income tax
-$1,855
Property tax
Annual property tax
-$913
Net income
2.3% ROI
$12,075

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.

$2.6M$2.0M$1.3M$652K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $522K
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 29: rental income alone has repaid the full purchase price.
2x return
Year 13: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$635K
+22%
Rental Income
+$64K
Total Position
$699K
+34%
6.0%/yr
Year 10
Capital Value
$772K
+48%
Rental Income
+$138K
Total Position
$911K
+75%
5.7%/yr
Year 20
Capital Value
$1.1M
+119%
Rental Income
+$324K
Total Position
$1.5M
+181%
5.3%/yr
Year 30
Capital Value
$1.7M
+224%
Rental Income
+$574K
Total Position
$2.3M
+334%
5.0%/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
Weak
2.3% annual return
Occupancy
Weak
25% average occupancy
Nightly Rate
Strong
$207 per night
Visual Appeal
Average
Not yet analyzed
Size & Space
Good
350 m² land area
Zoning
Strong
Zoned for short-term rentals
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $207 — positioned in the top tier
Commercial Zone verified — fully licensed for short-term rentals
Freehold ownership — maximum long-term security

Watch Out

Yield of 2.3% is below the market average — model your cashflow carefully
Occupancy at 25% — 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.
2.9%
$1,244/mo
40% occ.
3.9%
$1,684/mo
25% occ.
2.3%
$1,006/mo
current
35% occ.
3.3%
$1,446/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.