TIMELESS DESIGN OFF-PLAN VILLAS MINUTES FROM SULUBAN BEACH
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
Short-Term Rental
Long-Term Rental
No long-term rental data available
Not enough comparable rentals in this area
Airbnb Comp Analysis
No nearby Airbnb listings found
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 | $205,964 |
| BPHTB (freehold transfer tax) | $10,298 |
| Notary & registration | $1,800 |
| Legal / due diligence | $2,060 |
| Total acquisition costs | $14,158 |
| Renovation (~$25/m², from finish level) Estimated from finish level — luxury finish typically STR-ready. | $1,575 ($0–$3,150) |
| Furnishing & STR launch 1bd × $6,500 base + appliances, electronics, outdoor, licence, photography, linens. | $28,500 |
| All-in investment | $250,197 |
Gross yield (asking)
11.7%
True gross yield (all-in)
9.6%
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
Freehold — 6%/yr appreciation in Uluwatu.
Location
Uluwatu
Uluwatu, Approximate area
Loading Map...
Ask Brixfox AI
Conversational analysis — questions about this listing, answered from real data.
Try one of these
Villa Scorecard
Top Highlights
Watch Out
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
Inquire — direct to the agent
Your message goes straight to the listing agent. No middleman, no markup.
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.