OFFPLAN 1 BEDROOM MODERN TROPICAL VILLA FOR SALE LEASEHOLD IN UNGASAN BE-2532

OFFPLAN 1 BEDROOM MODERN TROPICAL VILLA FOR SALE LEASEHOLD IN UNGASAN BE-2532

Bali, Bali

$169k

Price

10.3%

ROI

1

Bedrooms

78%

Occupancy

1 Bathrooms
Ownership: leasehold
Land: 71 m²
Build: 78 m²
Est. Revenue: $27k/yr
Avg Nightly Rate: $94

Investment Analysis

Ideally nestled in the peaceful residential hills of Ungasan, this modern tropical villa offers the perfect balance of privacy and convenience. Surrounded by tranquility, yet close to all the essentials, it provides effortless access to the best that the Bukit Peninsula has to offer.

Bali Exception
Bali / Uluwatu - Ungasan
Commercial Zone

OFFPLAN 1 BEDROOM MODERN TROPICAL VILLA FOR SALE LEASEHOLD IN UNGASAN BE-2532

Inventory
1 Beds
Bathrooms
1 Baths
Built Area
78 m²
Land Plot
71 m²
Tenure
Lease 24yr
Yield Curve Status

Grade B investment — short-term rental yields 10.9% net return annually.

Go to Source via Bali Exception

The Investment

Brixfox Score62
GradeB
Brixfox Intelligence
62BStrong
Score Breakdown
ROI & Yield68%
Capital Growth65%
Risk Profile64%
Market Demand62%

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
+9.2%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-1.6%
-$14K in 5yr (-8%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
10.9%
$1,528/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
12 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
9.2 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$94/night
50% ($47)Brixfox estimate($94/night)200% ($188)
Occupancy
78%
10%Brixfox estimate(78%)100%

Short-Term Rental

Yearly income
$18,340
Airbnb data$94/night · 78% occupancy
Rental income
$94/night · 78% occ.
$26,623
Running costs (20%)
Utilities, cleaning, maintenance
-$5,325
Income tax (10%)
Indonesian rental income tax
-$2,662
Property tax
Annual property tax
-$296
Net income
10.9% ROI
$18,340

Long-Term Rental

Yearly income
$13,570
7 comps
Rental income
$1,997/mo
$19,176
Agency fee (10%)
Finder's fee per tenant
-$1,918
Vacancy (~8%)
1.5mo gap per tenancy
-$1,475
Income tax (10%)
Indonesian rental income tax
-$1,918
Property tax
Annual property tax
-$296
Net income
8.0% ROI
$13,570

Short-term rental earns 1.4x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 24 years remaining.

$726K$545K$363K$182K$0Yr 0Yr 5Yr 10Yr 15Yr 20Purchase PriceIlliquid zoneUnsellableToday: $169KPeak 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 9: 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
$155K
-8%
19 years remaining
Rental Income
+$97K
Total Position
$253K
+50%
8.4%/yr
Year 10
Capital Value
$104K
-38%
14 years remaining
Rental Income
+$210K
Total Position
$315K
+86%
6.4%/yr
Year 15
Capital Value
$51K
-70%
9 years remaining
Rental Income
+$341K
Total Position
$393K
+132%
5.8%/yr
Year 20
Capital Value
$14K
-92%
4 years remaining
Rental Income
+$493K
Total Position
$507K
+200%
5.6%/yr

Location

Bali

Uluwatu - Ungasan, 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
10.9% annual return
Occupancy
Strong
78% average occupancy
Nightly Rate
Average
$94 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Weak
71 m² land area
Zoning
Strong
Zoned for short-term rentals
Tenure
Good
24 years remaining on lease

Top Highlights

Prime location in Uluwatu - Ungasan — high tourist traffic
High rental yield at 10.9% — outperforms most Bali villas
Strong occupancy at 78% — consistent booking demand

Watch Out

ADR of $94 limits revenue ceiling — consider repositioning potential
Compact plot at 71 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

58% occ.
8.0%
$1,129/mo
68% occ.
9.4%
$1,329/mo
78% occ.
10.9%
$1,528/mo
current
88% occ.
12.3%
$1,728/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

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.