CONTEMPORARY TROPICAL VILLA IN BERAWA

CONTEMPORARY TROPICAL VILLA IN BERAWA

Bali, Bali

$446k

Price

13.7%

ROI

4

Bedrooms

48%

Occupancy

4 Bathrooms
Ownership: leasehold
Land: 250 m²
Build: 249 m²
Est. Revenue: $95k/yr
Avg Nightly Rate: $538

Investment Analysis

Nestled in the sought-after Berawa neighborhood, this stunning 4-bedroom villa offers the perfect blend of modern elegance and tropical comfort.

Propertia
Bali / Berawa
Commercial Zone

CONTEMPORARY TROPICAL VILLA IN BERAWA

Inventory
4 Beds
Bathrooms
4 Baths
Built Area
249 m²
Land Plot
250 m²
Tenure
Lease 26yr
Yield Curve Status

Grade B+ investment — short-term rental yields 14.7% net return annually.

Go to Source via Propertia

The Investment

Brixfox Score72
GradeB+
Brixfox Intelligence
72B+Strong
Score Breakdown
ROI & Yield79%
Capital Growth76%
Risk Profile73%
Market Demand72%

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
+14.4%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-0.3%
-$8K in 5yr (-2%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
14.7%
$5,476/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
6.8 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$538/night
50% ($269)Brixfox estimate($538/night)200% ($1076)
Occupancy
48%
10%Brixfox estimate(48%)100%

Short-Term Rental

Yearly income
$65,711
Airbnb data$538/night · 48% occupancy
Rental income
$538/night · 48% occ.
$94,989
Running costs (20%)
Utilities, cleaning, maintenance
-$18,998
Income tax (10%)
Indonesian rental income tax
-$9,499
Property tax
Annual property tax
-$781
Net income
14.7% ROI
$65,711

Long-Term Rental

Yearly income
$30,587
50 comps
Rental income
$4,519/mo
$43,381
Agency fee (10%)
Finder's fee per tenant
-$4,338
Vacancy (~8%)
1.5mo gap per tenancy
-$3,337
Income tax (10%)
Indonesian rental income tax
-$4,338
Property tax
Annual property tax
-$781
Net income
6.9% ROI
$30,587

Short-term rental earns 2.1x more but requires active management.

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$446,296
BPHTB (freehold transfer tax)$22,315
Notary & registration$1,800
Legal / due diligence$4,463
Total acquisition costs$28,578
Renovation (~$25/m², from finish level)
Estimated from finish level — luxury finish typically STR-ready.		$6,225
($0–$12,450)
Furnishing & STR launch
4bd × $6,500 base + appliances, electronics, outdoor, licence, photography, linens.		$50,100
All-in investment$531,199

Gross yield (asking)

21.3%

True gross yield (all-in)

17.9%

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

Leasehold with 26 years remaining.

$2.9M$2.2M$1.5M$728K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $446KPeak Capital Value: Yr 1 ($450K)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 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
$439K
-2%
21 years remaining
Rental Income
+$349K
Total Position
$788K
+76%
12.0%/yr
Year 10
Capital Value
$332K
-26%
16 years remaining
Rental Income
+$753K
Total Position
$1.1M
+143%
9.3%/yr
Year 15
Capital Value
$189K
-58%
11 years remaining
Rental Income
+$1.2M
Total Position
$1.4M
+216%
8.0%/yr
Year 20
Capital Value
$70K
-84%
6 years remaining
Rental Income
+$1.8M
Total Position
$1.8M
+311%
7.3%/yr

Location

Bali

Berawa, 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
14.7% annual return
Occupancy
Average
48% average occupancy
Nightly Rate
Strong
$538 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Average
250 m² land area
Zoning
Strong
Zoned for short-term rentals
Tenure
Strong
26 years remaining on lease

Top Highlights

High rental yield at 14.7% — outperforms most villas in this market
Premium nightly rate of $538 — 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 48% — 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

30% occ.
9.1%
$3,372/mo
40% occ.
12.1%
$4,518/mo
48% occ.
14.7%
$5,476/mo
current
58% occ.
17.8%
$6,622/mo

Lease Timeline

26 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.