Upcoming two bedroom villa inside secure complex

Upcoming two bedroom villa inside secure complex

Bali, Bali

$328k

Price

1.3%

ROI

2

Bedrooms

48%

Occupancy

2 Bathrooms
Ownership: leasehold
Land: 94 m²
Build: 99 m²
Est. Revenue: $6k/yr
Avg Nightly Rate: $35

Investment Analysis

Introducing the upcoming two-bedroom villa nestled within a secure complex in the heart of a central locale. With wide access and paramount security, this brand-new residence epitomizes modern living. Enjoy the convenience of a strategic location, with the beach just a leisurely stroll away, seamlessly merging coastal charm with urban accessibility. Inside the secure complex, residents can relish the contemporary design of the villa, ensuring a stylish and comfortable retreat. Adding to the appeal, on-site amenities include a gym, a trendy cafe, and a co-working space, enhancing the overall lifestyle experience. Revel in the perfect blend of security, convenience, and modernity as you make this two-bedroom villa your home in a thriving and desirable location.

Kibarer
Bali / Berawa

Upcoming two bedroom villa inside secure complex

Inventory
2 Beds
Bathrooms
2 Baths
Built Area
99 m²
Land Plot
94 m²
Tenure
Lease 22yr
Yield Curve Status

Grade C investment — short-term rental yields 1.2% net return annually.

Go to Source via Kibarer

The Investment

Brixfox Score38
GradeC
Brixfox Intelligence
38CModerate
Score Breakdown
ROI & Yield42%
Capital Growth40%
Risk Profile41%
Market Demand38%

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
-2.5%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-3.7%
-$60K in 5yr (-18%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
1.2%
$315/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
21 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
86.6 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$35/night
50% ($18)Brixfox estimate($35/night)200% ($71)
Occupancy
48%
10%Brixfox estimate(48%)100%

Short-Term Rental

Yearly income
$3,784
Airbnb data$35/night · 48% occupancy
Rental income
$35/night · 48% occ.
$6,225
Running costs (20%)
Utilities, cleaning, maintenance
-$1,245
Income tax (10%)
Indonesian rental income tax
-$622
Property tax
Annual property tax
-$574
Net income
1.2% ROI
$3,784

Long-Term Rental

Yearly income
$3,732
31 comps
Rental income
$620/mo
$5,955
Agency fee (10%)
Finder's fee per tenant
-$596
Vacancy (~8%)
1.5mo gap per tenancy
-$458
Income tax (10%)
Indonesian rental income tax
-$596
Property tax
Annual property tax
-$574
Net income
1.1% ROI
$3,732

Short-term rental earns 1.0x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 22 years remaining.

$379K$284K$190K$95K$0Yr 0Yr 5Yr 10Yr 15Yr 20Purchase PriceIlliquid zoneUnsellableToday: $328KPeak Capital Value: Now
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.
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
$267K
-18%
17 years remaining
Rental Income
+$20K
Total Position
$288K
-12%
-2.6%/yr
Year 10
Capital Value
$163K
-50%
12 years remaining
Rental Income
+$43K
Total Position
$207K
-37%
-4.5%/yr
Year 15
Capital Value
$69K
-79%
7 years remaining
Rental Income
+$70K
Total Position
$140K
-57%
-5.5%/yr
Year 20
Capital Value
$15K
-96%
2 years remaining
Rental Income
+$102K
Total Position
$116K
-65%
-5.1%/yr

Location

Bali

Berawa, Approximate area

Loading Map...

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Weak
1.2% annual return
Occupancy
Average
48% average occupancy
Nightly Rate
Weak
$35 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Weak
94 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
22 years remaining on lease

Top Highlights

Stunning visuals with 8/10 instagrammability — commands premium nightly rates

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 1.2% is below 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.
0.7%
$178/mo
40% occ.
0.9%
$253/mo
48% occ.
1.2%
$315/mo
current
58% occ.
1.4%
$390/mo

Lease Timeline

22 years remaining
Caution Zone

Approaching the illiquid zone. Plan your exit within the next 7 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.