Luxurious Modern Three Bedrooms VIlla for Sale in Balangan

Luxurious Modern Three Bedrooms VIlla for Sale in Balangan

Bali, Bali

$208k

Price

18.1%

ROI

3

Bedrooms

68%

Occupancy

4 Bathrooms
Ownership: leasehold
Land: 650 m²
Build: 220 m²
Est. Revenue: $56k/yr
Avg Nightly Rate: $227

Investment Analysis

This modern style luxurious estate is located in a peaceful area of Balangan. This marvelous villa features 3 spacious, cozy and comfortable bedrooms with 4 bathrooms. It is fully furnished in a great taste with expensive furnishing and interior that provides great luxury and comfort.

Kibarer
Bali / Balangan

Luxurious Modern Three Bedrooms VIlla for Sale in Balangan

Inventory
3 Beds
Bathrooms
4 Baths
Built Area
220 m²
Land Plot
650 m²
Tenure
Lease 14yr
Yield Curve Status

Grade B investment — long-term rental yields 30.0% net return annually.

Go to Source via Kibarer

The Investment

Brixfox Score63
GradeB
Brixfox Intelligence
63BStrong
Score Breakdown
ROI & Yield69%
Capital Growth66%
Risk Profile65%
Market Demand63%

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
+8.5%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-10.1%
-$105K in 5yr (-51%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
18.7%
$3,236/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
5.3 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$227/night
50% ($113)Brixfox estimate($227/night)200% ($454)
Occupancy
68%
10%Brixfox estimate(68%)100%

Short-Term Rental

Yearly income
$38,827
Airbnb data$227/night · 68% occupancy
Rental income
$227/night · 68% occ.
$55,987
Running costs (20%)
Utilities, cleaning, maintenance
-$11,197
Income tax (10%)
Indonesian rental income tax
-$5,599
Property tax
Annual property tax
-$363
Net income
18.7% ROI
$38,827

Long-Term Rental

Yearly income
$74,955
7 comps
Rental income
$10,850/mo
$104,164
Agency fee (10%)
Finder's fee per tenant
-$10,416
Vacancy (~8%)
1.5mo gap per tenancy
-$8,013
Income tax (10%)
Indonesian rental income tax
-$10,416
Property tax
Annual property tax
-$363
Net income
30.0% ROI
$74,955

Long-term rental earns more with lower risk and less effort.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 14 years remaining.

$763K$572K$381K$191K$0Yr 0Yr 5Yr 10Purchase PriceIlliquid zoneUnsellableToday: $208KPeak 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 6: 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
$102K
-51%
9 years remaining
Rental Income
+$206K
Total Position
$308K
+49%
8.2%/yr
Year 10
Capital Value
$28K
-87%
4 years remaining
Rental Income
+$445K
Total Position
$473K
+128%
8.6%/yr
Leasehold Alert
Only 14 years remaining — very difficult to resell. The best strategy is to maximise rental income and factor lease renewal (~$50–150K) into your ROI.

Location

Bali

Balangan, Approximate area

Loading Map...

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Strong
18.7% annual return
Occupancy
Good
68% average occupancy
Nightly Rate
Strong
$227 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
650 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Average
14 years remaining on lease

Top Highlights

High rental yield at 18.7% — outperforms most Bali villas
Premium nightly rate of $227 — 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
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

48% occ.
13.1%
$2,270/mo
58% occ.
15.9%
$2,753/mo
68% occ.
18.7%
$3,236/mo
current
78% occ.
21.5%
$3,719/mo

Lease Timeline

14 years remaining
Illiquid Zone

Only 14 years left — very difficult to resell. Consider maximizing rental income or negotiating a lease extension (~$50-150K).

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.