Great one bedroom penthouse with private pool and amazing beach view

Great one bedroom penthouse with private pool and amazing beach view

Bali, Bali

$367k

Price

0.8%

ROI

1

Bedrooms

68%

Occupancy

1 Bathrooms
Ownership: leasehold
Land: 100 m²
Build: 100 m²
Est. Revenue: $4k/yr
Avg Nightly Rate: $17

Investment Analysis

Perched atop a prestigious building in Seminyak, this exquisite one-bedroom penthouse epitomizes luxury living. Boasting a private pool and a stunning beach view, the rooftop terrace is a breathtaking space for relaxation and entertainment.

Kibarer
Bali / Seminyak
Long Lease

Great one bedroom penthouse with private pool and amazing beach view

Inventory
1 Beds
Bathrooms
1 Baths
Built Area
100 m²
Land Plot
100 m²
Tenure
Lease 37yr
Yield Curve Status

Grade C investment — short-term rental yields 0.6% net return annually.

Go to Source via Kibarer

The Investment

Brixfox Score0
Grade—
Brixfox Intelligence
0—Weak
Score Breakdown
ROI & Yield0%
Capital Growth0%
Risk Profile5%
Market Demand0%

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
+3.8%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+3.2%
+$58K in 5yr (+16%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
0.6%
$194/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
30+ 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)
$17/night
50% ($9)Brixfox estimate($17/night)200% ($34)
Occupancy
68%
10%Brixfox estimate(68%)100%

Short-Term Rental

Yearly income
$2,331
Airbnb data$17/night · 68% occupancy
Rental income
$17/night · 68% occ.
$4,247
Running costs (20%)
Utilities, cleaning, maintenance
-$849
Income tax (10%)
Indonesian rental income tax
-$425
Property tax
Annual property tax
-$641
Net income
0.6% ROI
$2,331

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 37 years remaining.

$582K$436K$291K$145K$0Yr 0Yr 10Yr 20Yr 30Purchase PriceIlliquid zoneUnsellableToday: $367KPeak Capital Value: Yr 12 ($470K)
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
$425K
+16%
32 years remaining
Rental Income
+$12K
Total Position
$437K
+19%
3.6%/yr
Year 10
Capital Value
$463K
+26%
27 years remaining
Rental Income
+$27K
Total Position
$490K
+34%
2.9%/yr
Year 15
Capital Value
$463K
+26%
22 years remaining
Rental Income
+$43K
Total Position
$506K
+38%
2.2%/yr
Year 20
Capital Value
$377K
+3%
17 years remaining
Rental Income
+$63K
Total Position
$440K
+20%
0.9%/yr

Location

Bali

Seminyak, Approximate area

Loading Map...

Villa Scorecard

Location
Strong
Premium area with high rental demand
Rental Yield
Weak
0.6% annual return
Occupancy
Good
68% average occupancy
Nightly Rate
Weak
$17 per night
Visual Appeal
Average
Not yet analyzed
Size & Space
Weak
100 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
37 years remaining on lease

Top Highlights

Prime location in Seminyak — high tourist traffic
37+ year lease — strong tenure runway

Watch Out

Yield of 0.6% is below the market average — model your cashflow carefully
ADR of $17 limits revenue ceiling — consider repositioning potential

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

Risks & What-If

What if occupancy changes?

Owner Managed scenario

48% occ.
0.4%
$120/mo
58% occ.
0.5%
$156/mo
68% occ.
0.6%
$193/mo
current
78% occ.
0.7%
$229/mo

Lease Timeline

37 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.