Kibarer
1 / 5
Kibarer
Bali / Kedungu
Best Value Freehold Villa with Rice Paddies View for Sale in Kedungu
Inventory
3 Beds
Bathrooms
3 Baths
Built Area
450 m²
Land Plot
900 m²
Tenure
Freehold
Yield Curve Status
Grade C+ investment — long-term rental yields 13.5% net return annually.
Go to Source via Kibarer
The Investment
Brixfox Score53
GradeC+
Brixfox Intelligence
53C+Moderate
Score Breakdown
ROI & Yield58%
Capital Growth56%
Risk Profile55%
Market Demand53%
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
+10.2%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.3%
+$80K in 5yr (+22%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
5.9%
$1,806/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
9 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
17.1 yr
Rental only
Income Breakdown
Adjust Forecast
Customize your projections
Nightly Rate (ADR)
$217/night
50% ($109)Brixfox estimate($217/night)200% ($435)
Occupancy
40%
10%Brixfox estimate(40%)100%
Short-Term Rental
Yearly income
$21,674
Airbnb data$217/night · 40% occupancy
Rental income
$217/night · 40% occ.
$31,889
Running costs (20%)
Utilities, cleaning, maintenance
-$6,378
Income tax (10%)
Indonesian rental income tax
-$3,189
Property tax
Annual property tax
-$648
Net income
5.9% ROI
$21,674
Long-Term Rental
Yearly income
$49,817
13 comps
Rental income
$7,270/mo
$69,792
Agency fee (10%)
Finder's fee per tenant
-$6,979
Vacancy (~8%)
1.5mo gap per tenancy
-$5,369
Income tax (10%)
Indonesian rental income tax
-$6,979
Property tax
Annual property tax
-$648
Net income
13.5% ROI
$49,817
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.
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 9: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$451K
+22%
Rental Income
+$115K
Total Position
$566K
+53%
8.8%/yr
Year 10
Capital Value
$548K
+48%
Rental Income
+$248K
Total Position
$797K
+115%
8.0%/yr
Year 20
Capital Value
$812K
+119%
Rental Income
+$582K
Total Position
$1.4M
+276%
6.9%/yr
Year 30
Capital Value
$1.2M
+224%
Rental Income
+$1.0M
Total Position
$2.2M
+503%
6.2%/yr
Location
Bali
Kedungu, Approximate area
Loading Map...
Airbnb Comp Analysis
No nearby Airbnb listings found
Villa Scorecard
Location
Average
Emerging or secondary location
Rental Yield
Good
5.9% annual return
Occupancy
Weak
40% average occupancy
Nightly Rate
Strong
$217 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Strong
900 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership
Top Highlights
Premium nightly rate of $217 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates
Generous 900 m² land — room for expansion or amenities
Watch Out
Secondary location — rental demand may be lower than premium areas
Occupancy at 40% — 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.
4.3%
$1,334/mo
40% occ.
5.8%
$1,797/mo
current
40% occ.
5.9%
$1,806/mo
current
50% occ.
7.4%
$2,269/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.