Kibarer
Bali / Nusa Dua

Three Bedroom Apartment Inside Five Star Resort

Inventory
3 Beds
Bathrooms
3 Baths
Built Area
276 m²
Land Plot
270 m²
Tenure
Lease 25yr
Yield Curve Status

Grade B — 4%/yr capital appreciation in Bali.

Go to Source via Kibarer

Unlock full financial data

Get revenue, ROI calculations, AI audits, and investment scores for every property.

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
-0.9%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-0.7%
-$168.0M in 5yr (-3%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
-0.2%
$-719,589/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
24 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
—
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$267/night
50% ($134)Brixfox estimate($267/night)200% ($534)
Occupancy
55%
10%Brixfox estimate(55%)100%

Short-Term Rental

Yearly income
$-8,635,068
Airbnb data$267/night · 55% occupancy
Rental income
$267/night · 55% occ.
$39,188
Running costs (20%)
Utilities, cleaning, maintenance
-$7,838
Income tax (10%)
Indonesian rental income tax
-$3,919
Property tax
Annual property tax
-$8,662,500
Net income
-0.2% ROI
$-8,635,068

Long-Term Rental

No long-term rental data available

Not enough comparable rentals in this area

Growth & Exit Strategy

How your investment grows over time

Leasehold with 25 years remaining.

$5692.5M$4269.4M$2846.3M$1423.1M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $4950.0MPeak Capital Value: Now
Leasehold value decline
Resale value of your property as the lease shortens. Drops steeply in the final years.
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
$4782.0M
-3%
20 years remaining
Year 10
Capital Value
$3326.2M
-33%
15 years remaining
Year 15
Capital Value
$1713.8M
-65%
10 years remaining
Year 20
Capital Value
$496.7M
-90%
5 years remaining

Location

Bali

Nusa Dua, Approximate area

Loading Map...

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Weak
-0.2% annual return
Occupancy
Average
55% average occupancy
Nightly Rate
Strong
$267 per night
Size & Space
Average
270 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
25 years remaining on lease

Upgrade to Pro to see full scorecard analysis

Risks & What-If

What if occupancy changes?

Owner Managed scenario

Sensitivity analysis requires Pro

Lease Timeline

25 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.