Brand new modern three bedroom freehold villa for sale in Pererenan

Brand new modern three bedroom freehold villa for sale in Pererenan

Pererenan, Bali

$516k

Price

3

Bedrooms

67%

Occupancy

4 Bathrooms
Ownership: Freehold
Land: 200 m²
Build: 280 m²
Est. Revenue: $45k/yr
Avg Nightly Rate: $182

How it compares in Pererenan

  • Expected occupancy of 67% compares with a 69% median across 682 tracked Pererenan villas.
  • Its expected nightly rate of $182 sits above the Pererenan median of $154.
  • Brixfox ranks its projected net yield in the bottom half of the 680 live Pererenan listings it tracks.
How Brixfox computes these figures

Investment Analysis

Discover the ultimate in luxury with this brand new modern three-bedroom freehold villa for sale in Pererenan, Bali. Designed with contemporary elegance, this villa features spacious, open-plan living areas that seamlessly connect with the outdoors

Price
$516,262
3-bedroom freehold villa in Pererenan — photo 1 of 5
Kibarer
1 / 5
3-bedroom freehold villa in Pererenan — photo 2 of 5
2 / 5
3-bedroom freehold villa in Pererenan — photo 3 of 5
3 / 5
3-bedroom freehold villa in Pererenan — photo 4 of 5
4 / 5
3-bedroom freehold villa in Pererenan — photo 5 of 5
5 / 5

Brand new modern three bedroom freehold villa for sale in Pererenan

Pererenan · Ref BF-241Source · Kibarer · listed 4 May 2026
Asking price · Freehold
$516,262
Ownership
Freehold
Bedrooms
3
Bathrooms
4
Built area
280 m²
Land
200 m²
True net yield
2.8%
≈ $2,340/mo net after costs & tax
5-yr total return (net + appreciation)
12.2% / yr avg
Payback in ~18 yrs from rent
Brixfox Score 78 · B+

What nearby Airbnbs actually earn

Brixfox tracks the live availability calendars of Airbnb listings around this property. The rates and occupancy below are observed from real bookings — this is the data behind every yield figure on this page.

Income Breakdown

Figures are modelled estimates derived from comparable short-term-rental data — not guaranteed returns or financial advice. Do your own due diligence before investing.

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$182/night
50% ($91)Brixfox estimate($182/night)200% ($365)
Occupancy
67%
10%Brixfox estimate(67%)100%

Short-Term Rental

Indicative
Yearly income
$30,316
Likely range $18,190 – $42,442
Airbnb data$182/night · 67% occupancy
Rental income
$182/night · 67% occ.
$44,599
Running costs (20%)
Utilities, cleaning, maintenance
-$8,920
Income tax (10%)
Indonesian rental income tax
-$4,460
Property tax
Annual property tax
-$903
Net income
5.9% ROI
$30,316

True all-in investment

What the headline asking price actually costs once mandatory taxes, fees, renovation, and furnishing are added. Yields rebased onto this number — closer to what you'll really earn against what you'll really pay.

Asking price$516,262
BPHTB (freehold transfer tax)$25,813
Notary & registration$1,800
Legal / due diligence$5,163
Total acquisition costs$32,776
RenovationMove-in ready
Furnishing & STR launch
3bd × $3,500 base + appliances, electronics, outdoor, licence, photography, linens.		$26,500
All-in investment$575,538

Gross yield (asking)

8.6%

True gross yield (all-in)

7.7%

Bali estimates assume freehold (Hak Milik) acquisition via PT PMA. Leasehold (Hak Sewa) deals have lower transfer costs (~1% vs 5% BPHTB). Renovation rates calibrated to Bali contractor pricing. Working capital not included.

Growth & Exit Strategy

How your investment grows over time

Freehold — 6%/yr appreciation in Pererenan.

$5.1M$3.8M$2.5M$1.3M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $516K
Capital appreciation
Property value growing at +6%/yr based on Pererenan market trends.
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 14: rental income alone has repaid the full purchase price.
2x return
Year 8: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$691K
+34%
Rental Income
+$161K
Total Position
$852K
+65%
10.5%/yr
Year 10
Capital Value
$925K
+79%
Rental Income
+$348K
Total Position
$1.3M
+146%
9.4%/yr
Year 20
Capital Value
$1.7M
+221%
Rental Income
+$815K
Total Position
$2.5M
+379%
8.1%/yr
Year 30
Capital Value
$3.0M
+474%
Rental Income
+$1.4M
Total Position
$4.4M
+754%
7.4%/yr
Turnkey Management

Your property, professionally managed

Buying from abroad? You won't lift a finger. Vetted local management partners are already connected to this listing — ready to run it as a short-stay rental from day one, so the Managed projections above are something you can actually rely on.

Vetted by Brixfox 10+ yrs operating

Bali Villa Manager

Vetted

Full-service villa management across Bali — trusted since 2016

15%
Management fee
manager commission, of rental revenue — the P&L above models 20%, with Airbnb/Booking channel fees as a separate line whoever manages

All-in-one property management by the Villas of Bali team — daily, monthly and yearly rentals, staff supervision, maintenance and transparent monthly reporting, with a 24/7 concierge looking after your guests.

What the fee covers

  • Daily, monthly & yearly rental management
  • Listing & booking management on major platforms
  • Marketing & pricing strategy optimisation
  • 24/7 concierge & guest services
  • Staff supervision & professional housekeeping
  • Maintenance & repairs coordination
  • Financial reporting & accounting
  • Monthly owner statements & payouts
Visit Bali Villa Manager
Vetted by Brixfox 15+ yrs operating

Villa Bali Management

Vetted

The art of Balinese hospitality, tailored to every home

20%
Management fee
manager commission, of rental revenue — the P&L above models 20%, with Airbnb/Booking channel fees as a separate line whoever manages

Airbnb Ambassador and 10+ year Superhost — rated among Airbnb’s top hosts in the Asia-Pacific region. Full-service management from staff and maintenance to dynamic pricing, 24/7 guest support and monthly owner reports.

What the fee covers

  • Full staff & operations management
  • 24/7 maintenance & regular villa inspections
  • Multi-platform listings (Airbnb, Booking.com, Agoda, Expedia)
  • Dynamic pricing & revenue management
  • 24/7 guest concierge & support
  • Financial tracking & monthly owner reports
Visit Villa Bali Management

Ask Brixfox AI

Conversational analysis — questions about this listing, answered from real data.

Try one of these

Create a free account to ask 2 free AI questions — Pro is unlimited.

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Good
5.9% annual return
Occupancy
Good
67% average occupancy
Nightly Rate
Good
$182 per night
Visual Appeal
Good
7/10 visual appeal
Size & Space
Average
200 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Compact plot at 200 m² — limited expansion potential

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

47% occ.
4.1%
$1,750/mo
57% occ.
5.0%
$2,138/mo
67% occ.
5.9%
$2,526/mo
current
77% occ.
6.8%
$2,915/mo

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.