Upcoming Villa Complex with Pool for Serene Escapes

Upcoming Villa Complex with Pool for Serene Escapes

Bali, Bali

$271k

Price

12.7%

ROI

3

Bedrooms

56%

Occupancy

3 Bathrooms
Ownership: leasehold
Land: 250 m²
Build: 295 m²
Est. Revenue: $53k/yr
Avg Nightly Rate: $261

Investment Analysis

This luxurious 3-bedroom villa is situated in the enchanting region of Tabanan. Boasting a stunning private pool and a serene ambiance, it offers the perfect retreat for relaxation and indulgence.

Kibarer
Bali / Tabanan

Upcoming Villa Complex with Pool for Serene Escapes

Inventory
3 Beds
Bathrooms
3 Baths
Built Area
295 m²
Land Plot
250 m²
Tenure
Lease 25yr
Yield Curve Status

Grade B+ investment — short-term rental yields 13.6% net return annually.

Go to Source via Kibarer

The Investment

Brixfox Score66
GradeB+
Brixfox Intelligence
66B+Strong
Score Breakdown
ROI & Yield73%
Capital Growth69%
Risk Profile68%
Market Demand66%

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
+13.0%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-0.7%
-$9K in 5yr (-3%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
13.6%
$3,075/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
8 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
7.3 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$261/night
50% ($131)Brixfox estimate($261/night)200% ($523)
Occupancy
56%
10%Brixfox estimate(56%)100%

Short-Term Rental

Yearly income
$36,894
Airbnb data$261/night · 56% occupancy
Rental income
$261/night · 56% occ.
$53,382
Running costs (20%)
Utilities, cleaning, maintenance
-$10,676
Income tax (10%)
Indonesian rental income tax
-$5,338
Property tax
Annual property tax
-$474
Net income
13.6% ROI
$36,894

Long-Term Rental

Yearly income
$11,911
31 comps
Rental income
$1,784/mo
$17,128
Agency fee (10%)
Finder's fee per tenant
-$1,713
Vacancy (~8%)
1.5mo gap per tenancy
-$1,318
Income tax (10%)
Indonesian rental income tax
-$1,713
Property tax
Annual property tax
-$474
Net income
4.4% ROI
$11,911

Short-term rental earns 3.1x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 25 years remaining.

$1.5M$1.2M$773K$387K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $271KPeak Capital Value: NowPaid 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
$261K
-3%
20 years remaining
Rental Income
+$196K
Total Position
$457K
+69%
11.1%/yr
Year 10
Capital Value
$182K
-33%
15 years remaining
Rental Income
+$423K
Total Position
$605K
+123%
8.4%/yr
Year 15
Capital Value
$94K
-65%
10 years remaining
Rental Income
+$686K
Total Position
$780K
+188%
7.3%/yr
Year 20
Capital Value
$27K
-90%
5 years remaining
Rental Income
+$991K
Total Position
$1.0M
+276%
6.9%/yr

Location

Bali

Tabanan, Approximate area

Loading Map...

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Strong
13.6% annual return
Occupancy
Average
56% average occupancy
Nightly Rate
Strong
$261 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Average
250 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
25 years remaining on lease

Top Highlights

High rental yield at 13.6% — outperforms most Bali villas
Premium nightly rate of $261 — 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
Occupancy at 56% — 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

36% occ.
8.7%
$1,961/mo
46% occ.
11.2%
$2,518/mo
56% occ.
13.6%
$3,075/mo
current
66% occ.
16.1%
$3,631/mo

Lease Timeline

25 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.