TROPICAL MODERN 2 BEDROOM VILLA FOR SALE LEASEHOLD IN UBUD BE-1996

TROPICAL MODERN 2 BEDROOM VILLA FOR SALE LEASEHOLD IN UBUD BE-1996

Bali, Bali

$227k

Price

12.3%

ROI

2

Bedrooms

76%

Occupancy

3 Bathrooms
Ownership: leasehold
Land: 140 m²
Build: 102 m²
Est. Revenue: $43k/yr
Avg Nightly Rate: $156

Investment Analysis

Amidst the lush greenery of Ubud, and just a short drive from Ubud’s cultural center, you’ll find vibrant markets, top-rated restaurants, yoga retreats, and scenic rice terraces. The villa is set in a peaceful area, yet close enough to enjoy the town’s lively atmosphere. Step inside to a beautifully designed interior that blends modern elegance with natural elements. Floor-to-ceiling glass doors flood the space with natural light, while the spacious bedrooms feature warm wooden tones, soft textiles, and tasteful decor. The second-floor balcony offers a breathtaking view of the surrounding greenery. The open-plan living area, with its high ceilings and stylish furnishings, creates a cozy yet luxurious ambiance. Outside, a private swimming pool invites you to unwind while surrounded by tropical landscapes. The villa’s architecture seamlessly integrates indoor and outdoor living, with lush gardens, expansive terraces, and lounge areas that make relaxation effortless. This villa is an excellent choice for those seeking a serene escape in one of Bali’s most sought-after locations. Whether as a private residence or an investment opportunity, this beautifully crafted home provides a unique blend of comfort, style, and nature.

Bali Exception
Bali / Ubud

TROPICAL MODERN 2 BEDROOM VILLA FOR SALE LEASEHOLD IN UBUD BE-1996

Inventory
2 Beds
Bathrooms
3 Baths
Built Area
102 m²
Land Plot
140 m²
Tenure
Lease 28yr
Yield Curve Status

Grade B+ investment — short-term rental yields 13.1% net return annually.

Go to Source via Bali Exception

The Investment

Brixfox Score72
GradeB+
Brixfox Intelligence
72B+Strong
Score Breakdown
ROI & Yield79%
Capital Growth76%
Risk Profile73%
Market Demand72%

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
+13.4%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+0.3%
+$3K in 5yr (+1%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
13.1%
$2,475/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
7.6 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$156/night
50% ($78)Brixfox estimate($156/night)200% ($312)
Occupancy
76%
10%Brixfox estimate(76%)100%

Short-Term Rental

Yearly income
$29,704
Airbnb data$156/night · 76% occupancy
Rental income
$156/night · 76% occ.
$43,001
Running costs (20%)
Utilities, cleaning, maintenance
-$8,600
Income tax (10%)
Indonesian rental income tax
-$4,300
Property tax
Annual property tax
-$396
Net income
13.1% ROI
$29,704

Long-Term Rental

Yearly income
$10,143
21 comps
Rental income
$1,518/mo
$14,576
Agency fee (10%)
Finder's fee per tenant
-$1,458
Vacancy (~8%)
1.5mo gap per tenancy
-$1,121
Income tax (10%)
Indonesian rental income tax
-$1,458
Property tax
Annual property tax
-$396
Net income
4.5% ROI
$10,143

Short-term rental earns 2.9x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 28 years remaining.

$1.5M$1.1M$733K$367K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $227KPeak Capital Value: Yr 3 ($232K)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
$230K
+1%
23 years remaining
Rental Income
+$158K
Total Position
$387K
+71%
11.3%/yr
Year 10
Capital Value
$200K
-12%
18 years remaining
Rental Income
+$341K
Total Position
$540K
+139%
9.1%/yr
Year 15
Capital Value
$129K
-43%
13 years remaining
Rental Income
+$552K
Total Position
$681K
+201%
7.6%/yr
Year 20
Capital Value
$60K
-74%
8 years remaining
Rental Income
+$798K
Total Position
$858K
+279%
6.9%/yr

Location

Bali

Ubud, Approximate area

Loading Map...

Villa Scorecard

Location
Good
Popular area with steady demand
Rental Yield
Strong
13.1% annual return
Occupancy
Strong
76% average occupancy
Nightly Rate
Good
$156 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Weak
140 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
28 years remaining on lease

Top Highlights

High rental yield at 13.1% — outperforms most Bali villas
Strong occupancy at 76% — consistent booking demand
Stunning visuals with 9/10 instagrammability — commands premium nightly rates

Watch Out

Compact plot at 140 m² — limited expansion potential
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

56% occ.
9.6%
$1,811/mo
66% occ.
11.4%
$2,143/mo
76% occ.
13.1%
$2,475/mo
current
86% occ.
14.9%
$2,808/mo

Lease Timeline

28 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.