Bali Exception
Bali / Ubud

MODERN TROPICAL DESIGN 1/2 BDR VILLA FOR SALE LEASEHOLD IN UBUD BE-1428

Inventory
1 Beds
Bathrooms
1 Baths
Built Area
56 m²
Land Plot
62.7 m²
Tenure
Lease 30yr
Yield Curve Status

Grade B+ investment — short-term rental yields 4.8% net return annually.

Go to Source via Bali Exception

Unlock full financial data

Get revenue, ROI calculations, AI audits, and investment scores for every property.

The Investment

Brixfox Score67
GradeB+
Brixfox Intelligence
67B+Strong
Score Breakdown
ROI & Yield74%
Capital Growth70%
Risk Profile69%
Market Demand67%

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
+5.7%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+0.9%
+$6K in 5yr (+4%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
4.8%
$594/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
27 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
20.6 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$77/night
50% ($39)Brixfox estimate($77/night)200% ($155)
Occupancy
55%
10%Brixfox estimate(55%)100%

Short-Term Rental

Yearly income
$7,128
Airbnb data$77/night · 55% occupancy
Rental income
$77/night · 55% occ.
$10,551
Running costs (20%)
Utilities, cleaning, maintenance
-$2,110
Income tax (10%)
Indonesian rental income tax
-$1,055
Property tax
Annual property tax
-$257
Net income
4.8% ROI
$7,128

Long-Term Rental

No long-term rental data available

Not enough comparable rentals in this area

Growth & Exit Strategy

How your investment grows over time

Leasehold with 30 years remaining.

$390K$293K$195K$98K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Purchase PriceIlliquid zoneUnsellableToday: $147KPeak Capital Value: Yr 5 ($153K)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 17: 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 5Peak
Capital Value
$153K
+4%
25 years remaining
Rental Income
+$38K
Total Position
$191K
+30%
5.4%/yr
Year 10
Capital Value
$148K
+1%
20 years remaining
Rental Income
+$82K
Total Position
$230K
+56%
4.6%/yr
Year 15
Capital Value
$103K
-30%
15 years remaining
Rental Income
+$133K
Total Position
$236K
+60%
3.2%/yr
Year 20
Capital Value
$53K
-64%
10 years remaining
Rental Income
+$192K
Total Position
$245K
+66%
2.6%/yr

Location

Bali

Ubud, Approximate area

Loading Map...

Villa Scorecard

Location
Good
Popular area with steady demand
Rental Yield
Average
4.8% annual return
Occupancy
Average
55% average occupancy
Nightly Rate
Average
$77 per night
Size & Space
Weak
63 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
30 years remaining on lease

Upgrade to Pro to see full scorecard analysis

Risks & What-If

What if occupancy changes?

Owner Managed scenario

Sensitivity analysis requires Pro

Lease Timeline

30 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.