STUNNING & SPACIOUS LIVING IN BINGIN

STUNNING & SPACIOUS LIVING IN BINGIN

Ungasan, Bali

$1.5M

Price

9.3%

ROI

5

Bedrooms

57%

Occupancy

5 Bathrooms
Ownership: Freehold
Land: 432 m²
Build: 432 m²
Est. Revenue: $207k/yr
Avg Nightly Rate: $1000

Investment Analysis

Welcome to your dream retreat in the heart of Bingin—just 8 minutes from the beach and 5 minutes from the island’s best cafes, restaurants, and boutique hotspots. This ready-to-move-in Mediterranean-style villa is set on a generous 12 are of land, offering 432 sqm of beautifully designed living space across two expansive floors. With 5 spacious […]

Propertia
Ungasan / Ungasan

STUNNING & SPACIOUS LIVING IN BINGIN

Inventory
5 Beds
Bathrooms
5 Baths
Built Area
432 m²
Land Plot
432 m²
Tenure
Freehold
Yield Curve Status

Grade A investment — short-term rental yields 9.3% net return annually.

Go to Source via Propertia

The Investment

Brixfox Score76
GradeA
Brixfox Intelligence
76AExcellent
Score Breakdown
ROI & Yield84%
Capital Growth80%
Risk Profile77%
Market Demand76%

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
+13.7%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.3%
+$331K in 5yr (+22%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
9.3%
$11,845/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
10.7 yr
Rental only

Income Breakdown

Figures are modelled estimates derived from comparable short-term-rental data — not guaranteed returns or financial advice. Do your own due diligence before investing.

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$1,000/night
50% ($500)Brixfox estimate($1,000/night)200% ($2000)
Occupancy
57%
10%Brixfox estimate(57%)100%

Short-Term Rental

Yearly income
$142,138
Airbnb data$1,000/night · 57% occupancy
Rental income
$1,000/night · 57% occ.
$206,868
Running costs (20%)
Utilities, cleaning, maintenance
-$41,374
Income tax (10%)
Indonesian rental income tax
-$20,687
Property tax
Annual property tax
-$2,670
Net income
9.3% ROI
$142,138

Long-Term Rental

No long-term rental data available

Not enough comparable rentals in this area

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$1,525,508
BPHTB (freehold transfer tax)$76,275
Notary & registration$1,800
Legal / due diligence$15,255
Total acquisition costs$93,330
Renovation (~$25/m², from finish level)
Estimated from finish level — luxury finish typically STR-ready.		$10,800
($0–$21,600)
Furnishing & STR launch
5bd × $6,500 base + appliances, electronics, outdoor, licence, photography, linens.		$57,300
All-in investment$1,686,938

Gross yield (asking)

13.6%

True gross yield (all-in)

12.3%

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

Freehold — 4%/yr appreciation in Ungasan.

$13.5M$10.1M$6.7M$3.4M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.5M
Capital appreciation
Property value growing at +4%/yr based on Ungasan market trends.
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 10: rental income alone has repaid the full purchase price.
2x return
Year 7: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$1.9M
+22%
Rental Income
+$755K
Total Position
$2.6M
+71%
11.3%/yr
Year 10
Capital Value
$2.3M
+48%
Rental Income
+$1.6M
Total Position
$3.9M
+155%
9.8%/yr
Year 20
Capital Value
$3.3M
+119%
Rental Income
+$3.8M
Total Position
$7.2M
+369%
8.0%/yr
Year 30
Capital Value
$4.9M
+224%
Rental Income
+$6.8M
Total Position
$11.7M
+668%
7.0%/yr

Location

Ungasan

Ungasan, 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
Strong
9.3% annual return
Occupancy
Average
57% average occupancy
Nightly Rate
Strong
$1000 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Good
432 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 9.3% — outperforms most villas in this market
Premium nightly rate of $1000 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 57% — factor in seasonal gaps

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

37% occ.
6.0%
$7,586/mo
47% occ.
7.6%
$9,715/mo
57% occ.
9.3%
$11,845/mo
current
67% occ.
11.0%
$13,974/mo

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.