Upcoming Boho Luxe Oasis Elegant 2-Bedroom Villa Retreat in Uluwatu

Upcoming Boho Luxe Oasis Elegant 2-Bedroom Villa Retreat in Uluwatu

Bali, Bali

$223k

Price

2.5%

ROI

2

Bedrooms

50%

Occupancy

2 Bathrooms
Ownership: leasehold
Land: 220 m²
Build: 105 m²
Est. Revenue: $8k/yr
Avg Nightly Rate: $45

Investment Analysis

Introducing a stunning upcoming 2-bedroom villa in Uluwatu, where bohemian elegance meets tropical serenity.

Kibarer
Bali / Uluwatu

Upcoming Boho Luxe Oasis Elegant 2-Bedroom Villa Retreat in Uluwatu

Inventory
2 Beds
Bathrooms
2 Baths
Built Area
105 m²
Land Plot
220 m²
Tenure
Lease 30yr
Yield Curve Status

Grade C+ investment — long-term rental yields 2.7% 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
+3.3%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+0.9%
+$10K in 5yr (+4%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
2.4%
$454/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
29 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
41.0 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$45/night
50% ($23)Brixfox estimate($45/night)200% ($91)
Occupancy
50%
10%Brixfox estimate(50%)100%

Short-Term Rental

Yearly income
$5,451
Airbnb data$45/night · 50% occupancy
Rental income
$45/night · 50% occ.
$8,345
Running costs (20%)
Utilities, cleaning, maintenance
-$1,669
Income tax (10%)
Indonesian rental income tax
-$835
Property tax
Annual property tax
-$391
Net income
2.4% ROI
$5,451

Long-Term Rental

Yearly income
$5,949
31 comps
Rental income
$913/mo
$8,768
Agency fee (10%)
Finder's fee per tenant
-$877
Vacancy (~8%)
1.5mo gap per tenancy
-$674
Income tax (10%)
Indonesian rental income tax
-$877
Property tax
Annual property tax
-$391
Net income
2.7% ROI
$5,949

Long-term rental earns more with lower risk and less effort.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 30 years remaining.

$331K$248K$165K$83K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Purchase PriceIlliquid zoneUnsellableToday: $223KPeak Capital Value: Yr 5 ($233K)Paid 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 28: 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 5Peak
Capital Value
$233K
+4%
25 years remaining
Rental Income
+$29K
Total Position
$262K
+17%
3.2%/yr
Year 10
Capital Value
$225K
+1%
20 years remaining
Rental Income
+$62K
Total Position
$288K
+29%
2.6%/yr
Year 15
Capital Value
$157K
-30%
15 years remaining
Rental Income
+$101K
Total Position
$258K
+16%
1.0%/yr
Year 20
Capital Value
$81K
-64%
10 years remaining
Rental Income
+$146K
Total Position
$227K
+2%
0.1%/yr

Location

Bali

Uluwatu, Approximate area

Loading Map...

Airbnb Comp Analysis

No nearby Airbnb listings found

Villa Scorecard

Location
Strong
Premium area with high rental demand
Rental Yield
Weak
2.4% annual return
Occupancy
Average
50% average occupancy
Nightly Rate
Weak
$45 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Average
220 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
30 years remaining on lease

Top Highlights

Prime location in Uluwatu — high tourist traffic
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
30+ year lease — strong tenure runway

Watch Out

Yield of 2.4% is below the market average — model your cashflow carefully
Occupancy at 50% — 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

30% occ.
1.4%
$261/mo
40% occ.
1.9%
$358/mo
50% occ.
2.4%
$454/mo
current
60% occ.
3.0%
$551/mo

Lease Timeline

30 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.