MODERN TROPICAL 2/3  BEDROOM FOR SALE LEASEHOLD IN LOMBOK TOROK BE-1873

MODERN TROPICAL 2/3 BEDROOM FOR SALE LEASEHOLD IN LOMBOK TOROK BE-1873

Bali, Bali

$224k

Price

17.8%

ROI

2

Bedrooms

23%

Occupancy

2 Bathrooms
Ownership: leasehold
Land: 260
Build: 150
Est. Revenue: $18k/yr
Avg Nightly Rate: $212

Investment Analysis

Discover the perfect blend of modern elegance and tropical charm with this stunning villa in Torok, Lombok. Surrounded by pristine nature and offering an ocean view truly peaceful atmosphere, this villa is designed for those who seek tranquility, comfort, and beauty in one place.

Bali Exception
Bali / Torok
Long Lease

MODERN TROPICAL 2/3 BEDROOM FOR SALE LEASEHOLD IN LOMBOK TOROK BE-1873

Inventory
2 Beds
Bathrooms
2 Baths
Built Area
150 m²
Land Plot
260 m²
Tenure
Lease 80yr
Yield Curve Status

Grade B investment — short-term rental yields 5.4% net return annually.

Go to Source via Bali Exception

The Investment

Brixfox Score59
GradeB
Brixfox Intelligence
59BStrong
Score Breakdown
ROI & Yield65%
Capital Growth62%
Risk Profile61%
Market Demand59%

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
+8.6%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+3.2%
+$36K in 5yr (+16%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
5.4%
$1,010/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
11 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
18.4 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$212/night
50% ($106)Brixfox estimate($212/night)200% ($423)
Occupancy
23%
10%Brixfox estimate(23%)100%

Short-Term Rental

Yearly income
$12,119
Airbnb data$212/night · 23% occupancy
Rental income
$212/night · 23% occ.
$17,871
Running costs (20%)
Utilities, cleaning, maintenance
-$3,574
Income tax (10%)
Indonesian rental income tax
-$1,787
Property tax
Annual property tax
-$391
Net income
5.4% ROI
$12,119

Long-Term Rental

No long-term rental data available

Not enough comparable rentals in this area

True all-in investment

What the headline asking price actually costs once mandatory taxes, fees, renovation, and furnishing are added. Yields rebased onto this number — closer to what you'll really earn against what you'll really pay.

Asking price$223,511
BPHTB (freehold transfer tax)$11,176
Notary & registration$1,800
Legal / due diligence$2,235
Total acquisition costs$15,211
Renovation (~$25/m², from finish level)
Estimated from finish level — luxury finish typically STR-ready.
$3,750
($0$7,500)
Furnishing & STR launch
2bd × $6,500 base + appliances, electronics, outdoor, licence, photography, linens.
$35,700
All-in investment$278,172

Gross yield (asking)

8.0%

True gross yield (all-in)

6.4%

Bali estimates assume freehold (Hak Milik) acquisition via PT PMA. Leasehold (Hak Sewa) deals have lower transfer costs (~1% vs 5% BPHTB). Renovation rates calibrated to Bali contractor pricing. Working capital not included.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 80 years remaining.

$4.5M$3.4M$2.2M$1.1M$0Yr 0Yr 15Yr 30Yr 45Yr 60Yr 75Purchase PriceIlliquid zoneUnsellableToday: $224KPeak Capital Value: Yr 55 ($1.0M)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 15: 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
$259K
+16%
75 years remaining
Rental Income
+$64K
Total Position
$323K
+45%
7.7%/yr
Year 10
Capital Value
$300K
+34%
70 years remaining
Rental Income
+$139K
Total Position
$439K
+97%
7.0%/yr
Year 15
Capital Value
$348K
+56%
65 years remaining
Rental Income
+$225K
Total Position
$574K
+157%
6.5%/yr
Year 20
Capital Value
$404K
+81%
60 years remaining
Rental Income
+$326K
Total Position
$729K
+226%
6.1%/yr

Location

Bali

Torok, Approximate area

Loading Map...

Airbnb Comp Analysis

No nearby Airbnb listings found

Ask Brixfox AI

Conversational analysis — questions about this listing, answered from real data.

Try one of these

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Good
5.4% annual return
Occupancy
Weak
23% average occupancy
Nightly Rate
Strong
$212 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Average
260 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
80 years remaining on lease

Top Highlights

Premium nightly rate of $212 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
80+ year lease — strong tenure runway

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 23% — 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.
7.1%
$1,320/mo
40% occ.
9.5%
$1,770/mo
23% occ.
5.4%
$1,010/mo
current
33% occ.
7.8%
$1,461/mo

Lease Timeline

80 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.