EXCLUSIVE SINGLE-LEVEL COASTAL VILLAS CLOSE TO BINGIN BEACH

EXCLUSIVE SINGLE-LEVEL COASTAL VILLAS CLOSE TO BINGIN BEACH

Bali, Bali

$296k

Price

14.9%

ROI

2

Bedrooms

79%

Occupancy

2 Bathrooms
Ownership: leasehold
Land: 190 m²
Build: 87.58 m²
Est. Revenue: $65k/yr
Avg Nightly Rate: $227

Investment Analysis

Welcome to the New 2-Bedroom Villas at Maiora Bingin! Building on the success of Maiora, these stunning off-plan villas bring a fresh, beach-inspired design to the heart of Bingin. Just moments from the iconic Bingin Beach, top-tier dining at Gooseberry, and the renowned Bambu Fitness, these villas offer the perfect blend of style, comfort, and investment potential.

Propertia
Bali / Bingin
Commercial Zone

EXCLUSIVE SINGLE-LEVEL COASTAL VILLAS CLOSE TO BINGIN BEACH

Inventory
2 Beds
Bathrooms
2 Baths
Built Area
87.58 m²
Land Plot
190 m²
Tenure
Lease 25yr
Yield Curve Status

Grade B+ investment — short-term rental yields 15.2% net return annually.

Go to Source via Propertia

The Investment

Brixfox Score74
GradeB+
Brixfox Intelligence
74B+Strong
Score Breakdown
ROI & Yield81%
Capital Growth78%
Risk Profile75%
Market Demand74%

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
+14.6%
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
15.2%
$3,761/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
7 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
6.6 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$227/night
50% ($113)Brixfox estimate($227/night)200% ($453)
Occupancy
79%
10%Brixfox estimate(79%)100%

Short-Term Rental

Yearly income
$45,134
Airbnb data$227/night · 79% occupancy
Rental income
$227/night · 79% occ.
$65,216
Running costs (20%)
Utilities, cleaning, maintenance
-$13,043
Income tax (10%)
Indonesian rental income tax
-$6,522
Property tax
Annual property tax
-$518
Net income
15.2% ROI
$45,134

Long-Term Rental

Yearly income
$27,135
7 comps
Rental income
$3,984/mo
$38,244
Agency fee (10%)
Finder's fee per tenant
-$3,824
Vacancy (~8%)
1.5mo gap per tenancy
-$2,942
Income tax (10%)
Indonesian rental income tax
-$3,824
Property tax
Annual property tax
-$518
Net income
9.2% ROI
$27,135

Short-term rental earns 1.7x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 25 years remaining.

$1.9M$1.4M$946K$473K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $296KPeak 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
$286K
-3%
20 years remaining
Rental Income
+$240K
Total Position
$526K
+78%
12.2%/yr
Year 10
Capital Value
$199K
-33%
15 years remaining
Rental Income
+$517K
Total Position
$716K
+142%
9.2%/yr
Year 15
Capital Value
$102K
-65%
10 years remaining
Rental Income
+$839K
Total Position
$942K
+218%
8.0%/yr
Year 20
Capital Value
$30K
-90%
5 years remaining
Rental Income
+$1.2M
Total Position
$1.2M
+320%
7.4%/yr

Location

Bali

Bingin, Approximate area

Loading Map...

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Strong
15.2% annual return
Occupancy
Strong
79% average occupancy
Nightly Rate
Strong
$227 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Average
190 m² land area
Zoning
Strong
Zoned for short-term rentals
Tenure
Good
25 years remaining on lease

Top Highlights

High rental yield at 15.2% — outperforms most Bali villas
Strong occupancy at 79% — consistent booking demand
Premium nightly rate of $227 — positioned in the top tier

Watch Out

Secondary location — rental demand may be lower than premium areas
Compact plot at 190 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

59% occ.
11.3%
$2,796/mo
69% occ.
13.3%
$3,279/mo
79% occ.
15.2%
$3,761/mo
current
89% occ.
17.2%
$4,244/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.