TWO OCEANSIDE VILLAS WITH AMAZING INVESTMENT RETURNS

TWO OCEANSIDE VILLAS WITH AMAZING INVESTMENT RETURNS

Bali, Bali

$384k

Price

11.3%

ROI

4

Bedrooms

48%

Occupancy

4 Bathrooms
Ownership: freehold
Land: 650 m²
Build: 200 m²
Est. Revenue: $87k/yr
Avg Nightly Rate: $495

Investment Analysis

ONE UNIT ALREADY SOLD! We offer 2 charming oceanside villas with very attractive ~10% rental returns and 75% occupancy rate delivered in 2022. It can be your business or a paradise home and a perfect place for relaxation, a tropical escape, mind-body rejuvenation, spa treatments, yoga practice or a romantic getaway.

Kibarer
Bali / North Bali

TWO OCEANSIDE VILLAS WITH AMAZING INVESTMENT RETURNS

Inventory
4 Beds
Bathrooms
4 Baths
Built Area
200 m²
Land Plot
650 m²
Tenure
Freehold
Yield Curve Status

Grade B investment — short-term rental yields 15.7% net return annually.

Go to Source via Kibarer

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
+20.1%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.3%
+$83K in 5yr (+22%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
15.7%
$5,043/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
5 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
6.3 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$495/night
50% ($247)Brixfox estimate($495/night)200% ($990)
Occupancy
48%
10%Brixfox estimate(48%)100%

Short-Term Rental

Yearly income
$60,513
Airbnb data$495/night · 48% occupancy
Rental income
$495/night · 48% occ.
$87,407
Running costs (20%)
Utilities, cleaning, maintenance
-$17,481
Income tax (10%)
Indonesian rental income tax
-$8,741
Property tax
Annual property tax
-$672
Net income
15.7% ROI
$60,513

Long-Term Rental

Yearly income
$24,590
30 comps
Rental income
$3,639/mo
$34,937
Agency fee (10%)
Finder's fee per tenant
-$3,494
Vacancy (~8%)
1.5mo gap per tenancy
-$2,687
Income tax (10%)
Indonesian rental income tax
-$3,494
Property tax
Annual property tax
-$672
Net income
6.4% ROI
$24,590

Short-term rental earns 2.5x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Bali.

$4.7M$3.6M$2.4M$1.2M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $384K
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 6: rental income alone has repaid the full purchase price.
2x return
Year 5: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$468K
+22%
Rental Income
+$321K
Total Position
$789K
+105%
15.5%/yr
Year 10
Capital Value
$569K
+48%
Rental Income
+$694K
Total Position
$1.3M
+229%
12.6%/yr
Year 20
Capital Value
$842K
+119%
Rental Income
+$1.6M
Total Position
$2.5M
+542%
9.7%/yr
Year 30
Capital Value
$1.2M
+224%
Rental Income
+$2.9M
Total Position
$4.1M
+974%
8.2%/yr

Location

Bali

North Bali, Approximate area

Loading Map...

Airbnb Comp Analysis

No nearby Airbnb listings found

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Strong
15.7% annual return
Occupancy
Average
48% average occupancy
Nightly Rate
Strong
$495 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
650 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 15.7% — outperforms most Bali villas
Premium nightly rate of $495 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 48% — 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.
9.7%
$3,105/mo
40% occ.
13.0%
$4,159/mo
48% occ.
15.7%
$5,043/mo
current
58% occ.
19.0%
$6,096/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.