Amazing Traditional Modern Blend Design Villa for Sale in Seminyak

Amazing Traditional Modern Blend Design Villa for Sale in Seminyak

Bali, Bali

$664k

Price

5.5%

ROI

3

Bedrooms

73%

Occupancy

3 Bathrooms
Ownership: freehold
Land: 625 m²
Build: 280 m²
Est. Revenue: $54k/yr
Avg Nightly Rate: $200

Investment Analysis

This amazing traditional modern blend design freehold real estate is located in Petitenget, a trendy area of Seminyak.

Kibarer
Bali / Seminyak
Commercial Zone

Amazing Traditional Modern Blend Design Villa for Sale in Seminyak

Inventory
3 Beds
Bathrooms
3 Baths
Built Area
280 m²
Land Plot
625 m²
Tenure
Freehold
Yield Curve Status

Grade B+ investment — long-term rental yields 6.3% net return annually.

Go to Source via Kibarer

The Investment

Brixfox Score66
GradeB+
Brixfox Intelligence
66B+Strong
Score Breakdown
ROI & Yield73%
Capital Growth69%
Risk Profile68%
Market Demand66%

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
+9.8%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.3%
+$144K in 5yr (+22%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
5.5%
$3,025/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
10 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
18.3 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$200/night
50% ($100)Brixfox estimate($200/night)200% ($399)
Occupancy
73%
10%Brixfox estimate(73%)100%

Short-Term Rental

Yearly income
$36,303
Airbnb data$200/night · 73% occupancy
Rental income
$200/night · 73% occ.
$53,520
Running costs (20%)
Utilities, cleaning, maintenance
-$10,704
Income tax (10%)
Indonesian rental income tax
-$5,352
Property tax
Annual property tax
-$1,161
Net income
5.5% ROI
$36,303

Long-Term Rental

Yearly income
$41,517
50 comps
Rental income
$6,148/mo
$59,023
Agency fee (10%)
Finder's fee per tenant
-$5,902
Vacancy (~8%)
1.5mo gap per tenancy
-$4,540
Income tax (10%)
Indonesian rental income tax
-$5,902
Property tax
Annual property tax
-$1,161
Net income
6.3% ROI
$41,517

Long-term rental earns more with lower risk and less effort.

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Bali.

$4.5M$3.3M$2.2M$1.1M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $664K
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 15: rental income alone has repaid the full purchase price.
2x return
Year 10: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$807K
+22%
Rental Income
+$193K
Total Position
$1.0M
+51%
8.5%/yr
Year 10
Capital Value
$982K
+48%
Rental Income
+$416K
Total Position
$1.4M
+111%
7.7%/yr
Year 20
Capital Value
$1.5M
+119%
Rental Income
+$975K
Total Position
$2.4M
+266%
6.7%/yr
Year 30
Capital Value
$2.2M
+224%
Rental Income
+$1.7M
Total Position
$3.9M
+485%
6.1%/yr

Location

Bali

Seminyak, Approximate area

Loading Map...

Airbnb Comp Analysis

No nearby Airbnb listings found

Villa Scorecard

Location
Strong
Premium area with high rental demand
Rental Yield
Good
5.5% annual return
Occupancy
Good
73% average occupancy
Nightly Rate
Good
$200 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
625 m² land area
Zoning
Strong
Zoned for short-term rentals
Tenure
Strong
Freehold ownership

Top Highlights

Prime location in Seminyak — high tourist traffic
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Generous 625 m² land — room for expansion or amenities

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

53% occ.
3.9%
$2,175/mo
63% occ.
4.7%
$2,600/mo
73% occ.
5.5%
$3,025/mo
current
83% occ.
6.2%
$3,450/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.