Tropical Elegance at Sunset 4 Bedroom Villa Oasis in Kaba Kaba

Tropical Elegance at Sunset 4 Bedroom Villa Oasis in Kaba Kaba

Bali, Bali

$364k

Price

14.8%

ROI

4

Bedrooms

63%

Occupancy

4 Bathrooms
Ownership: leasehold
Land: 400 m²
Build: 247 m²
Est. Revenue: $79k/yr
Avg Nightly Rate: $347

Investment Analysis

Escape to serenity in this stunning 4-bedroom villa nestled in the peaceful village of Kaba Kaba.

Kibarer
Bali / Kaba Kaba

Tropical Elegance at Sunset 4 Bedroom Villa Oasis in Kaba Kaba

Inventory
4 Beds
Bathrooms
4 Baths
Built Area
247 m²
Land Plot
400 m²
Tenure
Lease 29yr
Yield Curve Status

Grade C investment — short-term rental yields 15.1% net return annually.

Go to Source via Kibarer

The Investment

Brixfox Score41
GradeC
Brixfox Intelligence
41CModerate
Score Breakdown
ROI & Yield45%
Capital Growth43%
Risk Profile44%
Market Demand41%

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
+15.7%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+0.6%
+$11K in 5yr (+3%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
15.1%
$4,582/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
7 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
6.6 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$347/night
50% ($173)Brixfox estimate($347/night)200% ($693)
Occupancy
63%
10%Brixfox estimate(63%)100%

Short-Term Rental

Yearly income
$54,981
Airbnb data$347/night · 63% occupancy
Rental income
$347/night · 63% occ.
$79,455
Running costs (20%)
Utilities, cleaning, maintenance
-$15,891
Income tax (10%)
Indonesian rental income tax
-$7,945
Property tax
Annual property tax
-$637
Net income
15.1% ROI
$54,981

Long-Term Rental

Yearly income
$21,271
30 comps
Rental income
$3,156/mo
$30,299
Agency fee (10%)
Finder's fee per tenant
-$3,030
Vacancy (~8%)
1.5mo gap per tenancy
-$2,331
Income tax (10%)
Indonesian rental income tax
-$3,030
Property tax
Annual property tax
-$637
Net income
5.8% ROI
$21,271

Short-term rental earns 2.6x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 29 years remaining.

$2.9M$2.1M$1.4M$715K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $364KPeak Capital Value: Yr 4 ($376K)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 7: 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
$375K
+3%
24 years remaining
Rental Income
+$292K
Total Position
$667K
+83%
12.9%/yr
Year 10
Capital Value
$345K
-5%
19 years remaining
Rental Income
+$630K
Total Position
$975K
+168%
10.3%/yr
Year 15
Capital Value
$232K
-36%
14 years remaining
Rental Income
+$1.0M
Total Position
$1.3M
+244%
8.6%/yr
Year 20
Capital Value
$114K
-69%
9 years remaining
Rental Income
+$1.5M
Total Position
$1.6M
+337%
7.7%/yr

Location

Bali

Kaba Kaba, Approximate area

Loading Map...

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Strong
15.1% annual return
Occupancy
Good
63% average occupancy
Nightly Rate
Strong
$347 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Good
400 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
29 years remaining on lease

Top Highlights

High rental yield at 15.1% — outperforms most Bali villas
Premium nightly rate of $347 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates

Watch Out

Secondary location — rental demand may be lower than premium areas
STR zoning not confirmed — verify before purchasing for short-term rental use

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

43% occ.
10.2%
$3,106/mo
53% occ.
12.7%
$3,844/mo
63% occ.
15.1%
$4,582/mo
current
73% occ.
17.5%
$5,320/mo

Lease Timeline

29 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.