Launch offer — 3 months free free, no card

Ready Now 3 Bedroom Leasehold Villa for Sale in Berawa Be-3166

Ready Now 3 Bedroom Leasehold Villa for Sale in Berawa Be-3166

Canggu, Bali

$410k

Price

5.9%

ROI

3

Bedrooms

34%

Occupancy

3 Bathrooms
Ownership: Leasehold
Land: 210 m²
Build: 181 m²
Est. Revenue: $35k/yr
Avg Nightly Rate: $287

Investment Analysis

This Villa BE-3166 located in Canggu is for sale with Leasehold ownership for EUR353,160, IDR7,282,863,616

3-bedroom leasehold villa in Canggu — photo 1 of 5
Bali Exception
3-bedroom leasehold villa in Canggu — photo 2 of 5
3-bedroom leasehold villa in Canggu — photo 3 of 5
3-bedroom leasehold villa in Canggu — photo 4 of 5
3-bedroom leasehold villa in Canggu — photo 5 of 5

Ready Now 3 Bedroom Leasehold Villa for Sale in Berawa Be-3166

Canggu · Canggu · Ref BF-287929 Source verified · Bali Exception · listed 30 Jun 2026
Asking price · Leasehold
$410,000
View original listing
Ownership
Leasehold
Bedrooms
3
Bathrooms
3
Built area
181 m²
Land
210 m²
True net yield
2.8%
≈ $2,005/mo net after costs & tax
Cash yield while the lease runs — capital not recovered after 27 yrs
Lease-adjusted return
-0.9% / yr
over 27-yr lease, capital not recovered
Brixfox Score 65 · C+
27 yrs left on lease
Short lease — 27 yrs left. The 2.8% net yield is cash income while the lease runs; your capital is not recovered when it ends. Adjusted for the lease decay, the real return is about -0.9%/yr — unless you extend the lease.
Modelled from Airbnb listings we track across Canggu — live calendar data. Projections are estimates, not financial advice.

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.

Location

Canggu

Canggu, Pin from agency listing

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

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)
$287/night
50% ($144)Brixfox estimate($287/night)200% ($574)
Occupancy
34%
10%Brixfox estimate(34%)100%

Short-Term Rental

Indicative
Yearly income
$24,060
Likely range $14,436 – $33,685
Airbnb data$287/night · 34% occupancy
Rental income
$287/night · 34% occ.
$35,397
Running costs (20%)
Utilities, cleaning, maintenance
-$7,079
Income tax (10%)
Indonesian rental income tax
-$3,540
Property tax
Annual property tax
-$718
Net income
5.9% ROI
$24,060

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$410,000
Lease transfer & notarial admin (~1%)$4,100
Notary & registration$1,800
Legal / due diligence$4,100
Total acquisition costs$10,000
RenovationMove-in ready
Furnishing & STR launch
3bd × $6,500 base + appliances, electronics, outdoor, licence, photography, linens.		$42,900
All-in investment$462,900

Gross yield (asking)

8.6%

True gross yield (all-in)

7.6%

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

Leasehold with 27 years remaining.

$1.1M$845K$563K$282K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $410KPeak Capital Value: Yr 2 ($416K)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 14: 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
$410K
-0%
22 years remaining
Rental Income
+$128K
Total Position
$537K
+31%
5.6%/yr
Year 10
Capital Value
$334K
-19%
17 years remaining
Rental Income
+$276K
Total Position
$610K
+49%
4.1%/yr
Year 15
Capital Value
$204K
-50%
12 years remaining
Rental Income
+$447K
Total Position
$651K
+59%
3.1%/yr
Year 20
Capital Value
$87K
-79%
7 years remaining
Rental Income
+$647K
Total Position
$733K
+79%
2.9%/yr
Turnkey Management

Your property, professionally managed

Buying from abroad? You won't lift a finger. A vetted local management partner is 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 9+ yrs operating 140+ properties managed ~1h guest response

Canggu Stay Co.

Vetted

Full-service villa management across South Bali

20%
Management fee
of rental revenue — already in your Managed figures

Hands-off short-stay management for absentee owners — from licensing to nightly guest care. Your villa earns from day one without you on the ground.

What the fee covers

  • Listing setup & optimisation (Airbnb, Booking.com, VRBO)
  • Dynamic pricing & revenue management
  • 24/7 multilingual guest communication
  • Guided check-in / check-out & key handling
  • Professional cleaning, laundry & restocking
  • Maintenance & repairs coordination
  • Monthly owner statements & payouts
  • Guest screening & damage protection
  • Pool & tropical-garden upkeep
  • Pondok wisata / STR licensing assistance
Visit Canggu Stay Co.

Ask Brixfox AI

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

Try one of these

Villa Scorecard

Location
Strong
Premium area with high rental demand
Rental Yield
Good
5.9% annual return
Occupancy
Weak
34% average occupancy
Nightly Rate
Strong
$287 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Average
210 m² land area
Zoning
Weak
Residential (per agency) — verify in RTRW
Tenure
Strong
27 years remaining on lease

Top Highlights

Prime location in Canggu — high tourist traffic
Premium nightly rate of $287 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates

Watch Out

Occupancy at 34% — factor in seasonal gaps
Compact plot at 210 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

30% occ.
5.2%
$1,775/mo
40% occ.
7.0%
$2,386/mo
34% occ.
5.9%
$2,005/mo
current
44% occ.
7.7%
$2,616/mo

Lease Timeline

27 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.