YOUR LUXURY HOME IN PADONAN

YOUR LUXURY HOME IN PADONAN

Bali, Bali

$346k

Price

6.3%

ROI

3

Bedrooms

48%

Occupancy

3 Bathrooms
Ownership: leasehold
Land: 200 m²
Build: 213 m²
Est. Revenue: $38k/yr
Avg Nightly Rate: $218

Investment Analysis

A stunning turn-key ready 3-bedroom, 3.5-bathroom villa located in Padonan, a tranquil location with a 3-meter access road, this two-level villa offers a perfect blend of modern comfort and Balinese charm, making it ideal as a private residence or an investment property.

Propertia
Bali / Padonan

YOUR LUXURY HOME IN PADONAN

Inventory
3 Beds
Bathrooms
3 Baths
Built Area
213 m²
Land Plot
200 m²
Tenure
Lease 28yr
Yield Curve Status

Grade C investment — short-term rental yields 7.6% net return annually.

Go to Source via Propertia

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
+7.9%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+0.3%
+$5K in 5yr (+1%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
7.6%
$2,188/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
16 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
13.2 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$218/night
50% ($109)Brixfox estimate($218/night)200% ($436)
Occupancy
48%
10%Brixfox estimate(48%)100%

Short-Term Rental

Yearly income
$26,259
Airbnb data$218/night · 48% occupancy
Rental income
$218/night · 48% occ.
$38,378
Running costs (20%)
Utilities, cleaning, maintenance
-$7,676
Income tax (10%)
Indonesian rental income tax
-$3,838
Property tax
Annual property tax
-$605
Net income
7.6% ROI
$26,259

Long-Term Rental

Yearly income
$16,647
50 comps
Rental income
$2,485/mo
$23,859
Agency fee (10%)
Finder's fee per tenant
-$2,386
Vacancy (~8%)
1.5mo gap per tenancy
-$1,835
Income tax (10%)
Indonesian rental income tax
-$2,386
Property tax
Annual property tax
-$605
Net income
4.8% ROI
$16,647

Short-term rental earns 1.6x more but requires active management.

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$345,679
BPHTB (freehold transfer tax)$17,284
Notary & registration$1,800
Legal / due diligence$3,457
Total acquisition costs$22,541
Renovation (~$25/m², from finish level)
Estimated from finish level — luxury finish typically STR-ready.		$5,325
($0–$10,650)
Furnishing & STR launch
3bd × $6,500 base + appliances, electronics, outdoor, licence, photography, linens.		$42,900
All-in investment$416,445

Gross yield (asking)

11.1%

True gross yield (all-in)

9.2%

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 28 years remaining.

$1.3M$972K$648K$324K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $346KPeak Capital Value: Yr 3 ($354K)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 12: 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
$351K
+1%
23 years remaining
Rental Income
+$139K
Total Position
$490K
+42%
7.2%/yr
Year 10
Capital Value
$305K
-12%
18 years remaining
Rental Income
+$301K
Total Position
$606K
+75%
5.8%/yr
Year 15
Capital Value
$196K
-43%
13 years remaining
Rental Income
+$488K
Total Position
$685K
+98%
4.7%/yr
Year 20
Capital Value
$91K
-74%
8 years remaining
Rental Income
+$706K
Total Position
$797K
+130%
4.3%/yr

Location

Bali

Padonan, 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
7.6% annual return
Occupancy
Average
48% average occupancy
Nightly Rate
Strong
$218 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Average
200 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
28 years remaining on lease

Top Highlights

Premium nightly rate of $218 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates
28+ year lease — strong tenure runway

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 48% — 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.
4.7%
$1,342/mo
40% occ.
6.3%
$1,806/mo
48% occ.
7.6%
$2,188/mo
current
58% occ.
9.2%
$2,652/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.