Brand New Three Bedrooms Villa With Amazing View for Sale in Canggu

Brand New Three Bedrooms Villa With Amazing View for Sale in Canggu

Bali, Bali

$309k

Price

15.2%

ROI

3

Bedrooms

79%

Occupancy

4 Bathrooms
Ownership: leasehold
Land: 500 m²
Build: 228 m²
Est. Revenue: $70k/yr
Avg Nightly Rate: $242

Investment Analysis

This brand new real estate is located in a quiet and peaceful neighborhood of Canggu. This majestic villa features 3 spacious, comfortable and cozy bedrooms with 4 artistic bathrooms. It is fully furnished with expensive furniture and interior that provides great luxury and comfort.

Kibarer
Bali / Canggu

Brand New Three Bedrooms Villa With Amazing View for Sale in Canggu

Inventory
3 Beds
Bathrooms
4 Baths
Built Area
228 m²
Land Plot
500 m²
Tenure
Lease 20yr
Yield Curve Status

Grade B+ investment — short-term rental yields 15.6% net return annually.

Go to Source via Kibarer

The Investment

Brixfox Score71
GradeB+
Brixfox Intelligence
71B+Strong
Score Breakdown
ROI & Yield78%
Capital Growth75%
Risk Profile72%
Market Demand71%

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
+9.5%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-6.1%
-$94K in 5yr (-30%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
15.6%
$4,019/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
6.4 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$242/night
50% ($121)Brixfox estimate($242/night)200% ($483)
Occupancy
79%
10%Brixfox estimate(79%)100%

Short-Term Rental

Yearly income
$48,223
Airbnb data$242/night · 79% occupancy
Rental income
$242/night · 79% occ.
$69,662
Running costs (20%)
Utilities, cleaning, maintenance
-$13,932
Income tax (10%)
Indonesian rental income tax
-$6,966
Property tax
Annual property tax
-$540
Net income
15.6% ROI
$48,223

Long-Term Rental

Yearly income
$35,236
50 comps
Rental income
$5,154/mo
$49,478
Agency fee (10%)
Finder's fee per tenant
-$4,948
Vacancy (~8%)
1.5mo gap per tenancy
-$3,806
Income tax (10%)
Indonesian rental income tax
-$4,948
Property tax
Annual property tax
-$540
Net income
11.4% ROI
$35,236

Short-term rental earns 1.4x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 20 years remaining.

$1.5M$1.1M$745K$373K$0Yr 0Yr 5Yr 10Yr 15Yr 20Purchase PriceIlliquid zoneUnsellableToday: $309KPeak 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
$215K
-30%
15 years remaining
Rental Income
+$256K
Total Position
$471K
+53%
8.8%/yr
Year 10
Capital Value
$111K
-64%
10 years remaining
Rental Income
+$553K
Total Position
$663K
+115%
8.0%/yr
Year 15
Capital Value
$32K
-90%
5 years remaining
Rental Income
+$897K
Total Position
$929K
+201%
7.6%/yr
Leasehold Alert
With 20 years remaining, the property is approaching the illiquid zone. Consider your exit strategy within the next 5 years.

Location

Bali

Canggu, Approximate area

Loading Map...

Villa Scorecard

Location
Strong
Premium area with high rental demand
Rental Yield
Strong
15.6% annual return
Occupancy
Strong
79% average occupancy
Nightly Rate
Strong
$242 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Good
500 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
20 years remaining on lease

Top Highlights

Prime location in Canggu — high tourist traffic
High rental yield at 15.6% — outperforms most Bali villas
Strong occupancy at 79% — consistent booking demand

Watch Out

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

59% occ.
11.6%
$2,990/mo
69% occ.
13.6%
$3,504/mo
79% occ.
15.6%
$4,019/mo
current
89% occ.
17.6%
$4,533/mo

Lease Timeline

20 years remaining
Caution Zone

Approaching the illiquid zone. Plan your exit within the next 5 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.