Brand new two bedroom property in Sanur

Brand new two bedroom property in Sanur

Bali, Bali

$111k

Price

3.4%

ROI

2

Bedrooms

4%

Occupancy

3 Bathrooms
Ownership: leasehold
Land: 150 m²
Build: 73 m²
Est. Revenue: $3k/yr
Avg Nightly Rate: $227

Investment Analysis

This recently constructed two-bedroom property in the charming Sanur area offers an exceptional living experience.

Kibarer
Bali / Sanur

Brand new two bedroom property in Sanur

Inventory
2 Beds
Bathrooms
3 Baths
Built Area
73 m²
Land Plot
150 m²
Tenure
Lease 20yr
Yield Curve Status

Grade C investment — long-term rental yields 3.8% net return annually.

Go to Source via Kibarer

The Investment

Brixfox Score37
GradeC
Brixfox Intelligence
37CModerate
Score Breakdown
ROI & Yield41%
Capital Growth39%
Risk Profile40%
Market Demand37%

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
-4.2%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-6.1%
-$34K in 5yr (-30%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
1.8%
$171/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
19 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
54.1 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$227/night
50% ($113)Brixfox estimate($227/night)200% ($454)
Occupancy
4%
10%Brixfox estimate(4%)100%

Short-Term Rental

Yearly income
$2,054
Airbnb data$227/night · 4% occupancy
Rental income
$227/night · 4% occ.
$3,213
Running costs (20%)
Utilities, cleaning, maintenance
-$643
Income tax (10%)
Indonesian rental income tax
-$321
Property tax
Annual property tax
-$194
Net income
1.8% ROI
$2,054

Long-Term Rental

Yearly income
$4,170
31 comps
Rental income
$629/mo
$6,037
Agency fee (10%)
Finder's fee per tenant
-$604
Vacancy (~8%)
1.5mo gap per tenancy
-$464
Income tax (10%)
Indonesian rental income tax
-$604
Property tax
Annual property tax
-$194
Net income
3.8% ROI
$4,170

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

Growth & Exit Strategy

How your investment grows over time

Leasehold with 20 years remaining.

$128K$96K$64K$32K$0Yr 0Yr 5Yr 10Yr 15Yr 20Purchase PriceIlliquid zoneUnsellableToday: $111KPeak Capital Value: Now
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.
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
$77K
-30%
15 years remaining
Rental Income
+$11K
Total Position
$88K
-21%
-4.5%/yr
Year 10
Capital Value
$40K
-64%
10 years remaining
Rental Income
+$24K
Total Position
$63K
-43%
-5.5%/yr
Year 15
Capital Value
$12K
-90%
5 years remaining
Rental Income
+$38K
Total Position
$50K
-55%
-5.2%/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

Sanur, Approximate area

Loading Map...

Airbnb Comp Analysis

No nearby Airbnb listings found

Villa Scorecard

Location
Good
Popular area with steady demand
Rental Yield
Weak
1.8% annual return
Occupancy
Weak
4% average occupancy
Nightly Rate
Strong
$227 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Weak
150 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
20 years remaining on lease

Top Highlights

Premium nightly rate of $227 — positioned in the top tier

Watch Out

Yield of 1.8% is below the market average — model your cashflow carefully
Occupancy at 4% — factor in seasonal gaps

Consider carefully. Returns are below market average for this price point.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

30% occ.
15.5%
$1,433/mo
40% occ.
20.7%
$1,916/mo
4% occ.
1.8%
$171/mo
current
14% occ.
7.1%
$654/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.