Beautiful Joglo Villa for Sale in the heart of Umalas

Beautiful Joglo Villa for Sale in the heart of Umalas

Bali, Bali

$303k

Price

1.3%

ROI

2

Bedrooms

4%

Occupancy

3 Bathrooms
Ownership: leasehold
Land: 380 m²
Build: 185 m²
Est. Revenue: $3k/yr
Avg Nightly Rate: $236

Investment Analysis

This brand new joglo style real estate is located in the heart of Umalas. This traditional joglo villa features 2 spacious, comfortable and artistic en-suite bedrooms with stylish bathrooms. It comes unfurnished which gives the next owners a perfect room to decorate and furnish it according to your own taste and luxury.

Kibarer
Bali / Umalas

Beautiful Joglo Villa for Sale in the heart of Umalas

Inventory
2 Beds
Bathrooms
3 Baths
Built Area
185 m²
Land Plot
380 m²
Tenure
Lease 21yr
Yield Curve Status

Grade C investment — long-term rental yields 3.5% net return annually.

Go to Source via Kibarer

The Investment

Brixfox Score36
GradeC
Brixfox Intelligence
36CModerate
Score Breakdown
ROI & Yield40%
Capital Growth38%
Risk Profile39%
Market Demand36%

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
-4.2%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-4.8%
-$73K in 5yr (-24%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
0.6%
$152/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
20 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)
$236/night
50% ($118)Brixfox estimate($236/night)200% ($472)
Occupancy
4%
10%Brixfox estimate(4%)100%

Short-Term Rental

Yearly income
$1,823
Airbnb data$236/night · 4% occupancy
Rental income
$236/night · 4% occ.
$3,362
Running costs (20%)
Utilities, cleaning, maintenance
-$672
Income tax (10%)
Indonesian rental income tax
-$336
Property tax
Annual property tax
-$531
Net income
0.6% ROI
$1,823

Long-Term Rental

Yearly income
$10,527
31 comps
Rental income
$1,593/mo
$15,292
Agency fee (10%)
Finder's fee per tenant
-$1,529
Vacancy (~8%)
1.5mo gap per tenancy
-$1,176
Income tax (10%)
Indonesian rental income tax
-$1,529
Property tax
Annual property tax
-$531
Net income
3.5% ROI
$10,527

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

Growth & Exit Strategy

How your investment grows over time

Leasehold with 21 years remaining.

$349K$262K$174K$87K$0Yr 0Yr 5Yr 10Yr 15Yr 20Purchase PriceIlliquid zoneUnsellableToday: $303KPeak Capital Value: Now
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
$230K
-24%
16 years remaining
Rental Income
+$10K
Total Position
$240K
-21%
-4.6%/yr
Year 10
Capital Value
$131K
-57%
11 years remaining
Rental Income
+$21K
Total Position
$151K
-50%
-6.7%/yr
Year 15
Capital Value
$48K
-84%
6 years remaining
Rental Income
+$34K
Total Position
$82K
-73%
-8.3%/yr
Year 20
Capital Value
$7K
-98%
1 years remaining
Rental Income
+$49K
Total Position
$56K
-82%
-8.1%/yr

Location

Bali

Umalas, Approximate area

Loading Map...

Airbnb Comp Analysis

No nearby Airbnb listings found

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Weak
0.6% annual return
Occupancy
Weak
4% average occupancy
Nightly Rate
Strong
$236 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Good
380 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
21 years remaining on lease

Top Highlights

Premium nightly rate of $236 — 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
Yield of 0.6% is below 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.
5.8%
$1,464/mo
40% occ.
7.8%
$1,967/mo
4% occ.
0.6%
$152/mo
current
14% occ.
2.6%
$655/mo

Lease Timeline

21 years remaining
Caution Zone

Approaching the illiquid zone. Plan your exit within the next 6 years while the property is still easy to sell.

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.