Kibarer
Bali / Jimbaran
Pink Zone

Freehold Estate Four Villas Near the Beach

Inventory
7 Beds
Bathrooms
7 Baths
Built Area
800 m²
Land Plot
1600 m²
Tenure
Freehold
Yield Curve Status

Grade B — 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 Score56
GradeB
Brixfox Intelligence
56BStrong
Score Breakdown
ROI & Yield62%
Capital Growth59%
Risk Profile58%
Market Demand56%

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%
+$4738.5M in 5yr (+22%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
-0.2%
$-3,184,549/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)
$625/night
50% ($312)Brixfox estimate($625/night)200% ($1249)
Occupancy
46%
10%Brixfox estimate(46%)100%

Short-Term Rental

Yearly income
$-38,214,593
Airbnb data$625/night · 46% occupancy
Rental income
$625/night · 46% occ.
$85,661
Running costs (20%)
Utilities, cleaning, maintenance
-$17,132
Income tax (10%)
Indonesian rental income tax
-$8,566
Property tax
Annual property tax
-$38,274,556
Net income
-0.2% ROI
$-38,214,593

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.

$76611.9M$57458.9M$38305.9M$19153.0M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Today: $21871.2M
Capital appreciation
Property value growing at +4%/yr based on Bali market trends.
Year 5
Capital Value
$26609.6M
+22%
Year 10
Capital Value
$32374.7M
+48%
Year 20
Capital Value
$47922.4M
+119%
Year 30
Capital Value
$70936.9M
+224%

Location

Bali

Jimbaran, Approximate area

Loading Map...

Villa Scorecard

Location
Good
Popular area with steady demand
Rental Yield
Weak
-0.2% annual return
Occupancy
Average
46% average occupancy
Nightly Rate
Strong
$625 per night
Size & Space
Strong
1600 m² land area
Zoning
Strong
Zoned for short-term rentals
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.