High quality four bedroom leasehold property in Berawa

High quality four bedroom leasehold property in Berawa

Bali, Bali

$566k

Price

8.1%

ROI

4

Bedrooms

49%

Occupancy

3 Bathrooms
Ownership: leasehold
Land: 600 m²
Build: 310 m²
Est. Revenue: $92k/yr
Avg Nightly Rate: $514

Investment Analysis

Introducing a high-quality four-bedroom leasehold property in the vibrant neighborhood of Berawa. This stunning residence is designed with both luxury and functionality in mind, making it an ideal family home.

Kibarer
Bali / Berawa

High quality four bedroom leasehold property in Berawa

Inventory
4 Beds
Bathrooms
3 Baths
Built Area
310 m²
Land Plot
600 m²
Tenure
Lease 21yr
Yield Curve Status

Grade B investment — short-term rental yields 11.2% 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
+6.4%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-4.8%
-$137K in 5yr (-24%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
11.2%
$5,293/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
13 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
8.9 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$514/night
50% ($257)Brixfox estimate($514/night)200% ($1027)
Occupancy
49%
10%Brixfox estimate(49%)100%

Short-Term Rental

Yearly income
$63,514
Airbnb data$514/night · 49% occupancy
Rental income
$514/night · 49% occ.
$92,149
Running costs (20%)
Utilities, cleaning, maintenance
-$18,430
Income tax (10%)
Indonesian rental income tax
-$9,215
Property tax
Annual property tax
-$990
Net income
11.2% ROI
$63,514

Long-Term Rental

Yearly income
$28,739
30 comps
Rental income
$4,283/mo
$41,115
Agency fee (10%)
Finder's fee per tenant
-$4,112
Vacancy (~8%)
1.5mo gap per tenancy
-$3,163
Income tax (10%)
Indonesian rental income tax
-$4,112
Property tax
Annual property tax
-$990
Net income
5.1% ROI
$28,739

Short-term rental earns 2.2x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 21 years remaining.

$2.1M$1.6M$1.0M$524K$0Yr 0Yr 5Yr 10Yr 15Yr 20Purchase PriceIlliquid zoneUnsellableToday: $566KPeak Capital Value: NowPaid back2x Return
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 9: 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
$429K
-24%
16 years remaining
Rental Income
+$337K
Total Position
$766K
+35%
6.2%/yr
Year 10
Capital Value
$244K
-57%
11 years remaining
Rental Income
+$728K
Total Position
$972K
+72%
5.6%/yr
Year 15
Capital Value
$90K
-84%
6 years remaining
Rental Income
+$1.2M
Total Position
$1.3M
+125%
5.5%/yr
Year 20
Capital Value
$13K
-98%
1 years remaining
Rental Income
+$1.7M
Total Position
$1.7M
+204%
5.7%/yr

Location

Bali

Berawa, Approximate area

Loading Map...

Airbnb Comp Analysis

No nearby Airbnb listings found

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Strong
11.2% annual return
Occupancy
Average
49% average occupancy
Nightly Rate
Strong
$514 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
600 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
21 years remaining on lease

Top Highlights

High rental yield at 11.2% — outperforms most Bali villas
Premium nightly rate of $514 — 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 49% — 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.
6.8%
$3,198/mo
40% occ.
9.1%
$4,292/mo
49% occ.
11.2%
$5,293/mo
current
59% occ.
13.5%
$6,387/mo

Lease Timeline

21 years remaining
Caution Zone

Approaching the illiquid zone. Plan your exit within the next 6 years while the property is still easy to sell.

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.