Brand new stylish leasehold three bedroom apartments in Central Umalas

Brand new stylish leasehold three bedroom apartments in Central Umalas

Bali, Bali

$296k

Price

7.3%

ROI

3

Bedrooms

50%

Occupancy

3 Bathrooms
Ownership: leasehold
Land: 123 m²
Build: 123 m²
Est. Revenue: $32k/yr
Avg Nightly Rate: $176

Investment Analysis

Experience the ideal blend of contemporary design and practical living in these brand new stylish three-bedroom leasehold apartments in Central Umalas.

Kibarer
Bali / Central Umalas

Brand new stylish leasehold three bedroom apartments in Central Umalas

Inventory
3 Beds
Bathrooms
3 Baths
Built Area
123 m²
Land Plot
123 m²
Tenure
Lease 26yr
Yield Curve Status

Grade C+ investment — short-term rental yields 7.5% net return annually.

Go to Source via Kibarer

The Investment

Brixfox Score45
GradeC+
Brixfox Intelligence
45C+Moderate
Score Breakdown
ROI & Yield50%
Capital Growth47%
Risk Profile48%
Market Demand45%

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
+7.1%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-0.3%
-$5K in 5yr (-2%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
7.5%
$1,847/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
18 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
13.4 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$176/night
50% ($88)Brixfox estimate($176/night)200% ($352)
Occupancy
50%
10%Brixfox estimate(50%)100%

Short-Term Rental

Yearly income
$22,162
Airbnb data$176/night · 50% occupancy
Rental income
$176/night · 50% occ.
$32,401
Running costs (20%)
Utilities, cleaning, maintenance
-$6,480
Income tax (10%)
Indonesian rental income tax
-$3,240
Property tax
Annual property tax
-$519
Net income
7.5% ROI
$22,162

Long-Term Rental

Yearly income
$16,601
50 comps
Rental income
$2,466/mo
$23,675
Agency fee (10%)
Finder's fee per tenant
-$2,368
Vacancy (~8%)
1.5mo gap per tenancy
-$1,821
Income tax (10%)
Indonesian rental income tax
-$2,368
Property tax
Annual property tax
-$519
Net income
5.6% ROI
$16,601

Short-term rental earns 1.3x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 26 years remaining.

$983K$737K$491K$246K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $296KPeak Capital Value: Yr 1 ($299K)Paid 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 12: 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
$291K
-2%
21 years remaining
Rental Income
+$118K
Total Position
$409K
+38%
6.7%/yr
Year 10
Capital Value
$221K
-26%
16 years remaining
Rental Income
+$254K
Total Position
$475K
+60%
4.8%/yr
Year 15
Capital Value
$125K
-58%
11 years remaining
Rental Income
+$412K
Total Position
$538K
+81%
4.1%/yr
Year 20
Capital Value
$47K
-84%
6 years remaining
Rental Income
+$596K
Total Position
$642K
+117%
3.9%/yr

Location

Bali

Central Umalas, Approximate area

Loading Map...

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Good
7.5% annual return
Occupancy
Average
50% average occupancy
Nightly Rate
Good
$176 per night
Visual Appeal
Good
6/10 instagrammability
Size & Space
Weak
123 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
26 years remaining on lease

Top Highlights

26+ year lease — strong tenure runway

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 50% — factor in seasonal gaps

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

Risks & What-If

What if occupancy changes?

Owner Managed scenario

30% occ.
4.4%
$1,097/mo
40% occ.
6.0%
$1,472/mo
50% occ.
7.5%
$1,847/mo
current
60% occ.
9.0%
$2,222/mo

Lease Timeline

26 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.