FULLY FURNISHED 3 BEDROOM VILLA WITH POOL FOR SALE LEASEHOLD IN ULUWATU BINGIN BE-716

FULLY FURNISHED 3 BEDROOM VILLA WITH POOL FOR SALE LEASEHOLD IN ULUWATU BINGIN BE-716

Bali, Bali

$285k

Price

11.0%

ROI

3

Bedrooms

50%

Occupancy

3 Bathrooms
Ownership: leasehold
Land: 167 m²
Build: 152 m²
Est. Revenue: $57k/yr
Avg Nightly Rate: $313

Investment Analysis

This off-plan project in Bingin, Uluwatu, offers a serene retreat away from the hustle and bustle. The neighborhood exudes quiet charm, providing a peaceful backdrop for everyday life. With charming cafes, restaurants, and beaches just a short distance away, this location perfectly combines convenience with a relaxed coastal lifestyle.

Bali Exception
Bali / Bingin - Uluwatu

FULLY FURNISHED 3 BEDROOM VILLA WITH POOL FOR SALE LEASEHOLD IN ULUWATU BINGIN BE-716

Inventory
3 Beds
Bathrooms
3 Baths
Built Area
152 m²
Land Plot
167 m²
Tenure
Lease 25yr
Yield Curve Status

Grade B+ investment — short-term rental yields 13.8% net return annually.

Go to Source via Bali Exception

The Investment

Brixfox Score66
GradeB+
Brixfox Intelligence
66B+Strong
Score Breakdown
ROI & Yield73%
Capital Growth69%
Risk Profile68%
Market Demand66%

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
+13.1%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-0.7%
-$10K in 5yr (-3%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
13.8%
$3,283/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
8 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
7.2 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$313/night
50% ($156)Brixfox estimate($313/night)200% ($626)
Occupancy
50%
10%Brixfox estimate(50%)100%

Short-Term Rental

Yearly income
$39,399
Airbnb data$313/night · 50% occupancy
Rental income
$313/night · 50% occ.
$56,997
Running costs (20%)
Utilities, cleaning, maintenance
-$11,399
Income tax (10%)
Indonesian rental income tax
-$5,700
Property tax
Annual property tax
-$499
Net income
13.8% ROI
$39,399

Long-Term Rental

Yearly income
$30,057
5 comps
Rental income
$4,402/mo
$42,257
Agency fee (10%)
Finder's fee per tenant
-$4,226
Vacancy (~8%)
1.5mo gap per tenancy
-$3,251
Income tax (10%)
Indonesian rental income tax
-$4,226
Property tax
Annual property tax
-$499
Net income
10.5% ROI
$30,057

Short-term rental earns 1.3x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 25 years remaining.

$1.7M$1.2M$826K$413K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $285KPeak Capital Value: NowPaid 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
$275K
-3%
20 years remaining
Rental Income
+$209K
Total Position
$485K
+70%
11.2%/yr
Year 10
Capital Value
$192K
-33%
15 years remaining
Rental Income
+$452K
Total Position
$643K
+126%
8.5%/yr
Year 15
Capital Value
$99K
-65%
10 years remaining
Rental Income
+$733K
Total Position
$831K
+192%
7.4%/yr
Year 20
Capital Value
$29K
-90%
5 years remaining
Rental Income
+$1.1M
Total Position
$1.1M
+281%
6.9%/yr

Location

Bali

Bingin - Uluwatu, Approximate area

Loading Map...

Airbnb Comp Analysis

No nearby Airbnb listings found

Villa Scorecard

Location
Strong
Premium area with high rental demand
Rental Yield
Strong
13.8% annual return
Occupancy
Average
50% average occupancy
Nightly Rate
Strong
$313 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Average
167 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
25 years remaining on lease

Top Highlights

Prime location in Bingin - Uluwatu — high tourist traffic
High rental yield at 13.8% — outperforms most Bali villas
Premium nightly rate of $313 — positioned in the top tier

Watch Out

Occupancy at 50% — factor in seasonal gaps
Compact plot at 167 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.
8.2%
$1,957/mo
40% occ.
11.0%
$2,624/mo
50% occ.
13.8%
$3,283/mo
current
60% occ.
16.6%
$3,950/mo

Lease Timeline

25 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.