Charming Three Bedrooms Villa for Sale in Canggu

Charming Three Bedrooms Villa for Sale in Canggu

Bali, Bali

$358k

Price

8.8%

ROI

3

Bedrooms

73%

Occupancy

3 Bathrooms
Ownership: leasehold
Land: 1000 m²
Build: 317 m²
Est. Revenue: $47k/yr
Avg Nightly Rate: $175

Investment Analysis

This tropical modern style charming real estate is located in a quiet area of Canggu. This gorgeous villa features 3 spacious, cozy and comfortable en-suite bedrooms with artistic bathrooms. It is fully furnished and decorated in a great taste which provides great luxury and comfort.

Kibarer
Bali / Canggu

Charming Three Bedrooms Villa for Sale in Canggu

Inventory
3 Beds
Bathrooms
3 Baths
Built Area
317 m²
Land Plot
1000 m²
Tenure
Lease 19yr
Yield Curve Status

Grade B investment — long-term rental yields 17.0% net return annually.

Go to Source via Kibarer

The Investment

Brixfox Score61
GradeB
Brixfox Intelligence
61BStrong
Score Breakdown
ROI & Yield67%
Capital Growth64%
Risk Profile63%
Market Demand61%

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
+2.4%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-6.6%
-$117K in 5yr (-33%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
9.0%
$2,687/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
17 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
11.1 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$175/night
50% ($88)Brixfox estimate($175/night)200% ($350)
Occupancy
73%
10%Brixfox estimate(73%)100%

Short-Term Rental

Yearly income
$32,248
Airbnb data$175/night · 73% occupancy
Rental income
$175/night · 73% occ.
$46,963
Running costs (20%)
Utilities, cleaning, maintenance
-$9,393
Income tax (10%)
Indonesian rental income tax
-$4,696
Property tax
Annual property tax
-$627
Net income
9.0% ROI
$32,248

Long-Term Rental

Yearly income
$60,689
50 comps
Rental income
$8,833/mo
$84,799
Agency fee (10%)
Finder's fee per tenant
-$8,480
Vacancy (~8%)
1.5mo gap per tenancy
-$6,523
Income tax (10%)
Indonesian rental income tax
-$8,480
Property tax
Annual property tax
-$627
Net income
17.0% ROI
$60,689

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

Growth & Exit Strategy

How your investment grows over time

Leasehold with 19 years remaining.

$931K$699K$466K$233K$0Yr 0Yr 5Yr 10Yr 15Purchase PriceIlliquid zoneUnsellableToday: $358KPeak 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 10: 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
$241K
-33%
14 years remaining
Rental Income
+$171K
Total Position
$412K
+15%
2.8%/yr
Year 10
Capital Value
$119K
-67%
9 years remaining
Rental Income
+$370K
Total Position
$488K
+36%
3.2%/yr
Year 15
Capital Value
$32K
-91%
4 years remaining
Rental Income
+$600K
Total Position
$632K
+77%
3.9%/yr
Leasehold Alert
With 19 years remaining, the property is approaching the illiquid zone. Consider your exit strategy within the next 4 years.

Location

Bali

Canggu, Approximate area

Loading Map...

Villa Scorecard

Location
Strong
Premium area with high rental demand
Rental Yield
Strong
9.0% annual return
Occupancy
Good
73% average occupancy
Nightly Rate
Good
$175 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Strong
1000 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
19 years remaining on lease

Top Highlights

Prime location in Canggu — high tourist traffic
High rental yield at 9.0% — outperforms most Bali villas
Stunning visuals with 8/10 instagrammability — commands premium nightly rates

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

53% occ.
6.5%
$1,941/mo
63% occ.
7.8%
$2,314/mo
73% occ.
9.0%
$2,687/mo
current
83% occ.
10.3%
$3,060/mo

Lease Timeline

19 years remaining
Caution Zone

Approaching the illiquid zone. Plan your exit within the next 4 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.