Modern Brand New Three Bedrooms Villa for Sale in Padonan

Modern Brand New Three Bedrooms Villa for Sale in Padonan

Canggu, Bali

$273k

Price

8.5%

ROI

3

Bedrooms

33%

Occupancy

Ownership: Leasehold
Land: 220 m²
Build: 128 m²
Est. Revenue: $34k/yr
Avg Nightly Rate: $284

Investment Analysis

This modern style real estate apartment is located in a peaceful and quiet area of Padonan. This gorgeous real estate apartment features 3 spacious, cozy and comfortable en-suite bedrooms with classy bathrooms.

3-bedroom leasehold villa in Canggu — photo 1 of 4
Kibarer
3-bedroom leasehold villa in Canggu — photo 2 of 4
3-bedroom leasehold villa in Canggu — photo 3 of 4
3-bedroom leasehold villa in Canggu — photo 4 of 4

Modern Brand New Three Bedrooms Villa for Sale in Padonan

Canggu · Padonan · Ref BF-3612 Source verified · Kibarer · listed 24 May 2026
Asking price · Leasehold
$272,881
Inquire — direct to agent
Ownership
Leasehold
Bedrooms
3
Built area
128 m²
Land
220 m²
Brixfox Score 61 · C+ Leasehold · 24 yrs leftFinancial analysis ↓
Return thins after lease amortisation. The net yield below is cash income while the lease runs; your capital is not recovered when it ends — see “after lease amortisation” in the analysis.
Modelled from Airbnb listings we track across Canggu — live calendar data. Projections are estimates, not financial advice.
Financial analysis
· Brixfox Standard · Non-resident · Fully managed
Leasehold · 24 yrs remaining
Fully managed is the Brixfox Standard shown on every card: a full-service manager whose commission includes the OTA/channel listing (not the cleaning cost — changeovers are funded by guest cleaning fees; you bear the residual). Self-managed drops the commission but pays the OTA host fee directly — and your own time.
Net yieldNet operating income ÷ all-in investment. After local operating taxes; before home-country personal tax and financing costs. Modelled from observed market performance of comparable Airbnb listings.
4.2%
$13,421 net operating income /yr
Gross yield · all-in basis
10.5%
−6.3 pts in operating costs & local taxes
After lease amortisation:0.0%A leasehold expires; we amortise your all-in investment straight-line over the remaining term. This is the honest return on a wasting asset — most tools ignore it.
Before tax in your home country and financing costs. Estimates, not financial advice.

Revenue assumptions

Derived from the comparable Airbnb listings below. ADR reflects asking prices, not booked rates; occupancy comes from observed calendar availability.
Expected ADR
$284
Asking-price basis
Expected occupancy
33%
Full-year Brixfox rentalizer estimate
Projected annual revenue
$33,796
ADR × occupancy × 365
Seasonal occupancy pattern
Peak Jul +25% · Low Feb -15%
J
F
M
A
M
J
J
A
S
O
N
D
Modelled monthly index (relative to the annual average) — replaced by measured per-market indices as calendar history matures.

Investment basis

The true all-in acquisition cost — asking price plus purchase costs, renovation and furnishing. Every yield on this page is computed against this total, not the asking price.
Adjust the figures to your deal — yields recalculate live.
Purchase price· asking · leasehold
$
Acquisition costs· 2.7% of price, auto-calculated
$7,258
Lease transfer & notarial admin (~1%)$2,729
Notary & registration$1,800
Legal fees$2,729
Renovation budget· Estimated from finish level — mid-range usually needs light refresh.
$
Furniture & STR launch· default ≈ $8,833/bedroom
$
All-in investment
$323,279
+18.5% over asking

Where it sits — and the comps around it

The Airbnb listings behind the market evidence above, on the map. When our photo-matching identifies this exact property on Airbnb, its live listing appears below.

Location

Canggu

Padonan, Pin from agency listing

Loading Map...

Villa Scorecard

Location
Strong
Premium area with high rental demand
Rental Yield
Strong
8.5% annual return
Occupancy
Weak
33% average occupancy
Nightly Rate
Strong
$284 per night
Visual Appeal
Strong
8/10 visual appeal
Size & Space
Average
220 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
24 years remaining on lease

Top Highlights

Prime location in Padonan — high tourist traffic
High rental yield at 8.5% — outperforms most villas in this market
Premium nightly rate of $284 — positioned in the top tier

Watch Out

Occupancy at 33% — factor in seasonal gaps
Compact plot at 220 m² — limited expansion potential

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

30% occ.
7.8%
$1,772/mo
40% occ.
10.4%
$2,375/mo
33% occ.
8.5%
$1,932/mo
current
43% occ.
11.1%
$2,535/mo

Lease Timeline

24 years remaining
Caution Zone

Approaching the illiquid zone. Plan your exit within the next 9 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
Turnkey Management

Your property, professionally managed

Buying from abroad? You won't lift a finger. Vetted local management partners are already connected to this listing — ready to run it as a short-stay rental from day one, so the Managed projections above are something you can actually rely on.

Vetted by Brixfox 10+ yrs operating

Bali Villa Manager

Vetted

Full-service villa management across Bali — trusted since 2016

20%
Management fee
of rental revenue — already in your Managed figures

All-in-one property management by the Villas of Bali team — daily, monthly and yearly rentals, staff supervision, maintenance and transparent monthly reporting, with a 24/7 concierge looking after your guests.

What the fee covers

  • Daily, monthly & yearly rental management
  • Listing & booking management on major platforms
  • Marketing & pricing strategy optimisation
  • 24/7 concierge & guest services
  • Staff supervision & professional housekeeping
  • Maintenance & repairs coordination
  • Financial reporting & accounting
  • Monthly owner statements & payouts
Visit Bali Villa Manager
Vetted by Brixfox 15+ yrs operating

Villa Bali Management

Vetted

The art of Balinese hospitality, tailored to every home

20%
Management fee
of rental revenue — already in your Managed figures

Airbnb Ambassador and 10+ year Superhost — rated among Airbnb’s top hosts in the Asia-Pacific region. Full-service management from staff and maintenance to dynamic pricing, 24/7 guest support and monthly owner reports.

What the fee covers

  • Full staff & operations management
  • 24/7 maintenance & regular villa inspections
  • Multi-platform listings (Airbnb, Booking.com, Agoda, Expedia)
  • Dynamic pricing & revenue management
  • 24/7 guest concierge & support
  • Financial tracking & monthly owner reports
Visit Villa Bali Management

Ask Brixfox AI

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

Try one of these

Airbnb Comp Analysis

Finding Airbnb comps...

Interested in this property?

Your inquiry goes directly to the listing agent — with your Brixfox analysis attached, so you arrive as a qualified buyer, not a cold email. Brixfox adds no fee.

Source verified · Kibarer

We forward your message and analysis to the listing agency and keep a copy to follow up. No spam, no fee.

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.