Launch offer — 3 months free free, no card

Exceptional Coastal Villa for Sale with Breathtaking Ocean Views near Cemagi Beach

Exceptional Coastal Villa for Sale with Breathtaking Ocean Views near Cemagi Beach

Seseh/Cemagi, Bali

$330k

Price

4.5%

ROI

2

Bedrooms

46%

Occupancy

3 Bathrooms
Ownership: Leasehold
Land: 120 m²
Build: 220 m²
Est. Revenue: $22k/yr
Avg Nightly Rate: $132

Investment Analysis

Discover a beautifully designed coastal residence located just 200 meters from Cemagi Beach. Set across three levels, this contemporary villa offers a

2-bedroom leasehold villa in Seseh/Cemagi — photo 1 of 5
Balitecture
2-bedroom leasehold villa in Seseh/Cemagi — photo 2 of 5
2-bedroom leasehold villa in Seseh/Cemagi — photo 3 of 5
2-bedroom leasehold villa in Seseh/Cemagi — photo 4 of 5
2-bedroom leasehold villa in Seseh/Cemagi — photo 5 of 5

Exceptional Coastal Villa for Sale with Breathtaking Ocean Views near Cemagi Beach

Seseh/Cemagi · Seseh/Cemagi · Ref BF-213008 Source verified · Balitecture · listed 23 Jun 2026
Asking price · Leasehold
$330,000
View original listing
Ownership
Leasehold
Bedrooms
2
Bathrooms
3
Built area
220 m²
Land
120 m²
True net yield
1.8%
≈ $1,246/mo net after costs & tax
Cash yield while the lease runs — capital not recovered after 25 yrs
Lease-adjusted return
-2.2% / yr
over 25-yr lease, capital not recovered
Brixfox Score 40 · D
25 yrs left on lease
Short lease — 25 yrs left. The 1.8% net yield is cash income while the lease runs; your capital is not recovered when it ends. Adjusted for the lease decay, the real return is about -2.2%/yr — unless you extend the lease.
Modelled from Airbnb listings we track across Seseh/Cemagi — live calendar data. Projections are estimates, not financial advice.

What nearby Airbnbs actually earn

Brixfox tracks the live availability calendars of Airbnb listings around this property. The rates and occupancy below are observed from real bookings — this is the data behind every yield figure on this page.

Location

Seseh/Cemagi

Seseh/Cemagi, Pin from agency listing

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Income Breakdown

Figures are modelled estimates derived from comparable short-term-rental data — not guaranteed returns or financial advice. Do your own due diligence before investing.

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$132/night
50% ($66)Brixfox estimate($132/night)200% ($264)
Occupancy
46%
10%Brixfox estimate(46%)100%

Short-Term Rental

High confidence
Yearly income
$14,956
Likely range $11,965 – $17,947
Airbnb data$132/night · 46% occupancy
Rental income
$132/night · 46% occ.
$22,191
Running costs (20%)
Utilities, cleaning, maintenance
-$4,438
Income tax (10%)
Indonesian rental income tax
-$2,219
Property tax
Annual property tax
-$577
Net income
4.5% ROI
$14,956

True all-in investment

What the headline asking price actually costs once mandatory taxes, fees, renovation, and furnishing are added. Yields rebased onto this number — closer to what you'll really earn against what you'll really pay.

Asking price$330,000
Lease transfer & notarial admin (~1%)$3,300
Notary & registration$1,800
Legal / due diligence$3,300
Total acquisition costs$8,400
Renovation (~$175/m², from finish level)
Condition & finish level not reported — shown as a moderate contingency. Verify on site visit.		$38,500
($22,000–$55,000)
Furnishing & STR launch
2bd × $3,500 base + appliances, electronics, outdoor, licence, photography, linens.		$22,300
All-in investment$399,200

Gross yield (asking)

6.7%

True gross yield (all-in)

5.6%

Bali estimates assume freehold (Hak Milik) acquisition via PT PMA. Leasehold (Hak Sewa) deals have lower transfer costs (~1% vs 5% BPHTB). Renovation rates calibrated to Bali contractor pricing. Working capital not included.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 25 years remaining.

$627K$470K$314K$157K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $330KPeak Capital Value: NowPaid back
Leasehold value decline
Resale value of your property as the lease shortens. Drops steeply in the final years.
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 18: cumulative rental income has repaid the full purchase price.
Illiquid zone
Under 15 years remaining. Hard to sell — banks won't lend, fewer buyers, and steep discounts required.
Unsellable
Under 5 years remaining. Effectively worthless on the open market. No financing, no buyers.
Year 5
Capital Value
$319K
-3%
20 years remaining
Rental Income
+$79K
Total Position
$398K
+21%
3.8%/yr
Year 10
Capital Value
$222K
-33%
15 years remaining
Rental Income
+$171K
Total Position
$393K
+19%
1.8%/yr
Year 15
Capital Value
$114K
-65%
10 years remaining
Rental Income
+$278K
Total Position
$392K
+19%
1.2%/yr
Year 20
Capital Value
$33K
-90%
5 years remaining
Rental Income
+$402K
Total Position
$435K
+32%
1.4%/yr
Turnkey Management

Your property, professionally managed

Buying from abroad? You won't lift a finger. A vetted local management partner is already connected to this listing — ready to run it as a short-stay rental from day one, so the Managed projections above are something you can actually rely on.

Vetted by Brixfox 9+ yrs operating 140+ properties managed ~1h guest response

Canggu Stay Co.

Vetted

Full-service villa management across South Bali

20%
Management fee
of rental revenue — already in your Managed figures

Hands-off short-stay management for absentee owners — from licensing to nightly guest care. Your villa earns from day one without you on the ground.

What the fee covers

  • Listing setup & optimisation (Airbnb, Booking.com, VRBO)
  • Dynamic pricing & revenue management
  • 24/7 multilingual guest communication
  • Guided check-in / check-out & key handling
  • Professional cleaning, laundry & restocking
  • Maintenance & repairs coordination
  • Monthly owner statements & payouts
  • Guest screening & damage protection
  • Pool & tropical-garden upkeep
  • Pondok wisata / STR licensing assistance
Visit Canggu Stay Co.

Ask Brixfox AI

Conversational analysis — questions about this listing, answered from real data.

Try one of these

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Average
4.5% annual return
Occupancy
Average
46% average occupancy
Nightly Rate
Good
$132 per night
Visual Appeal
Average
Not yet analyzed
Size & Space
Weak
120 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
25 years remaining on lease

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 4.5% is near the market average — model your cashflow carefully

Consider carefully. Returns are below market average for this price point.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

30% occ.
2.9%
$794/mo
40% occ.
3.9%
$1,074/mo
46% occ.
4.5%
$1,246/mo
current
56% occ.
5.6%
$1,527/mo

Lease Timeline

25 years remaining
Safe Zone

Your lease is in the safe zone. The property is liquid on the resale market and maintains strong valuation.

ℹ️

Financing note: Banks generally do not finance leasehold properties, regardless of the remaining duration. Buyers must purchase with cash or alternative financing.

25+ yr: Safe
15-25yr: Caution
<15yr: Illiquid

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.