Kibarer
1 / 5
Kibarer
Bali / Ubud
Freehold Cottage Style Wooden Houses with Amazing View in Gianyar
Inventory
4 Beds
Bathrooms
4 Baths
Built Area
262 m²
Land Plot
1625 m²
Tenure
Freehold
Yield Curve Status
Grade B investment — long-term rental yields 19.3% net return annually.
Go to Source via Kibarer
The Investment
Brixfox Score58
GradeB
Brixfox Intelligence
58BStrong
Score Breakdown
ROI & Yield64%
Capital Growth61%
Risk Profile60%
Market Demand58%
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
+17.4%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.3%
+$78K in 5yr (+22%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
13.1%
$3,903/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
6 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
7.6 yr
Rental only
Income Breakdown
Adjust Forecast
Customize your projections
Nightly Rate (ADR)
$584/night
50% ($292)Brixfox estimate($584/night)200% ($1168)
Occupancy
32%
10%Brixfox estimate(32%)100%
Short-Term Rental
Yearly income
$46,834
Airbnb data$584/night · 32% occupancy
Rental income
$584/night · 32% occ.
$67,801
Running costs (20%)
Utilities, cleaning, maintenance
-$13,560
Income tax (10%)
Indonesian rental income tax
-$6,780
Property tax
Annual property tax
-$627
Net income
13.1% ROI
$46,834
Long-Term Rental
Yearly income
$69,042
13 comps
Rental income
$10,036/mo
$96,350
Agency fee (10%)
Finder's fee per tenant
-$9,635
Vacancy (~8%)
1.5mo gap per tenancy
-$7,412
Income tax (10%)
Indonesian rental income tax
-$9,635
Property tax
Annual property tax
-$627
Net income
19.3% ROI
$69,042
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 7: rental income alone has repaid the full purchase price.
2x return
Year 6: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$436K
+22%
Rental Income
+$249K
Total Position
$684K
+91%
13.8%/yr
Year 10
Capital Value
$530K
+48%
Rental Income
+$537K
Total Position
$1.1M
+198%
11.5%/yr
Year 20
Capital Value
$784K
+119%
Rental Income
+$1.3M
Total Position
$2.0M
+471%
9.1%/yr
Year 30
Capital Value
$1.2M
+224%
Rental Income
+$2.2M
Total Position
$3.4M
+847%
7.8%/yr
Location
Bali
Ubud, Approximate area
Loading Map...
Airbnb Comp Analysis
No nearby Airbnb listings found
Villa Scorecard
Location
Good
Popular area with steady demand
Rental Yield
Strong
13.1% annual return
Occupancy
Weak
32% average occupancy
Nightly Rate
Strong
$584 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Strong
1625 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership
Top Highlights
High rental yield at 13.1% — outperforms most Bali villas
Premium nightly rate of $584 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates
Watch Out
Occupancy at 32% — factor in seasonal gaps
STR zoning not confirmed — verify before purchasing for short-term rental use
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.
12.3%
$3,677/mo
40% occ.
16.5%
$4,920/mo
32% occ.
13.1%
$3,903/mo
current
42% occ.
17.2%
$5,146/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.