Charming Tropical Three Bedrooms villa for sale in Bukit

Charming Tropical Three Bedrooms villa for sale in Bukit

Bali, Bali

$241k

Price

5.0%

ROI

3

Bedrooms

32%

Occupancy

4 Bathrooms
Ownership: leasehold
Land: 1000 m²
Build: 260 m²
Est. Revenue: $16k/yr
Avg Nightly Rate: $138

Investment Analysis

This beautiful and charming tropical style real estate is located in a quiet and serene area of Bukit. This marvelous villa features 3 spacious and cozy en-suite bedrooms with classy bathrooms. It is fully furnished and decorated in a great taste with expensive furnishing and interior providing great luxury and comfort.

Kibarer
Bali / Bukit

Charming Tropical Three Bedrooms villa for sale in Bukit

Inventory
3 Beds
Bathrooms
4 Baths
Built Area
260 m²
Land Plot
1000 m²
Tenure
Lease 25yr
Yield Curve Status

Grade C+ investment — short-term rental yields 4.5% net return annually.

Go to Source via Kibarer

The Investment

Brixfox Score46
GradeC+
Brixfox Intelligence
46C+Moderate
Score Breakdown
ROI & Yield51%
Capital Growth48%
Risk Profile49%
Market Demand46%

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
-0.7%
-$8K in 5yr (-3%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
4.5%
$899/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
24 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
22.4 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$138/night
50% ($69)Brixfox estimate($138/night)200% ($275)
Occupancy
32%
10%Brixfox estimate(32%)100%

Short-Term Rental

Yearly income
$10,791
Airbnb data$138/night · 32% occupancy
Rental income
$138/night · 32% occ.
$16,019
Running costs (20%)
Utilities, cleaning, maintenance
-$3,204
Income tax (10%)
Indonesian rental income tax
-$1,602
Property tax
Annual property tax
-$423
Net income
4.5% ROI
$10,791

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 25 years remaining.

$452K$339K$226K$113K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $241KPeak Capital Value: NowPaid back
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 18: 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
$233K
-3%
20 years remaining
Rental Income
+$57K
Total Position
$291K
+20%
3.8%/yr
Year 10
Capital Value
$162K
-33%
15 years remaining
Rental Income
+$124K
Total Position
$286K
+18%
1.7%/yr
Year 15
Capital Value
$84K
-65%
10 years remaining
Rental Income
+$201K
Total Position
$284K
+18%
1.1%/yr
Year 20
Capital Value
$24K
-90%
5 years remaining
Rental Income
+$290K
Total Position
$314K
+30%
1.3%/yr

Location

Bali

Bukit, Approximate area

Loading Map...

Airbnb Comp Analysis

No nearby Airbnb listings found

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Average
4.5% annual return
Occupancy
Weak
32% average occupancy
Nightly Rate
Good
$138 per night
Visual Appeal
Average
5/10 instagrammability
Size & Space
Strong
1000 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
25 years remaining on lease

Top Highlights

Generous 1000 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 4.5% is near the market average — model your cashflow carefully

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

Risks & What-If

What if occupancy changes?

Owner Managed scenario

30% occ.
4.2%
$844/mo
40% occ.
5.7%
$1,138/mo
32% occ.
4.5%
$899/mo
current
42% occ.
5.9%
$1,192/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.