Kibarer
Bali / Jimbaran

Nice Freehold 3 Bedroom Villa with Panoramic Sea View in Jimbaran for Sale

Inventory
3 Beds
Bathrooms
3 Baths
Built Area
304 m²
Land Plot
310 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 Score55
GradeB
Brixfox Intelligence
55BStrong
Score Breakdown
ROI & Yield61%
Capital Growth58%
Risk Profile57%
Market Demand55%

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%
+$2916.0M in 5yr (+22%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
-0.2%
$-1,960,512/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)
$331/night
50% ($166)Brixfox estimate($331/night)200% ($663)
Occupancy
57%
10%Brixfox estimate(57%)100%

Short-Term Rental

Yearly income
$-23,526,141
Airbnb data$331/night · 57% occupancy
Rental income
$331/night · 57% occ.
$39,188
Running costs (20%)
Utilities, cleaning, maintenance
-$7,838
Income tax (10%)
Indonesian rental income tax
-$3,919
Property tax
Annual property tax
-$23,553,573
Net income
-0.2% ROI
$-23,526,141

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.

$47145.8M$35359.3M$23572.9M$11786.4M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Today: $13459.2M
Capital appreciation
Property value growing at +4%/yr based on Bali market trends.
Year 5
Capital Value
$16375.2M
+22%
Year 10
Capital Value
$19922.9M
+48%
Year 20
Capital Value
$29490.7M
+119%
Year 30
Capital Value
$43653.5M
+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
57% average occupancy
Nightly Rate
Strong
$331 per night
Size & Space
Good
310 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.