PRIME INVESTMENT BOUTIQUE HOTEL IN UMALAS

PRIME INVESTMENT BOUTIQUE HOTEL IN UMALAS

Bali, Bali

$2.0M

Price

14.0%

ROI

17

Bedrooms

61%

Occupancy

17 Bathrooms
Ownership: leasehold
Land: 2000 m²
Build: 1500 m²
Est. Revenue: $353k/yr
Avg Nightly Rate: $1593

Investment Analysis

Discover a remarkable investment opportunity with this charming boutique hotel located in Bumbak, Umalas, just a 10-minute drive from both the beach and the vibrant lifestyle of Canggu.

Propertia
Bali / Umalas - Bumbak

PRIME INVESTMENT BOUTIQUE HOTEL IN UMALAS

Inventory
17 Beds
Bathrooms
17 Baths
Built Area
1500 m²
Land Plot
2000 m²
Tenure
Lease 22yr
Yield Curve Status

Grade B+ investment — short-term rental yields 12.1% net return annually.

Go to Source via Propertia

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
+8.4%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-3.7%
-$371K in 5yr (-18%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
12.1%
$20,270/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
8.3 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$1,593/night
50% ($797)Brixfox estimate($1,593/night)200% ($3187)
Occupancy
61%
10%Brixfox estimate(61%)100%

Short-Term Rental

Yearly income
$243,241
Airbnb data$1,593/night · 61% occupancy
Rental income
$1,593/night · 61% occ.
$352,518
Running costs (20%)
Utilities, cleaning, maintenance
-$70,504
Income tax (10%)
Indonesian rental income tax
-$35,252
Property tax
Annual property tax
-$3,522
Net income
12.1% ROI
$243,241

Long-Term Rental

No long-term rental data available

Not enough comparable rentals in this area

Growth & Exit Strategy

How your investment grows over time

Leasehold with 22 years remaining.

$8.5M$6.4M$4.3M$2.1M$0Yr 0Yr 5Yr 10Yr 15Yr 20Purchase PriceIlliquid zoneUnsellableToday: $2.0MPeak 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 8: 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
$1.6M
-18%
17 years remaining
Rental Income
+$1.3M
Total Position
$2.9M
+46%
7.8%/yr
Year 10
Capital Value
$1.0M
-50%
12 years remaining
Rental Income
+$2.8M
Total Position
$3.8M
+88%
6.5%/yr
Year 15
Capital Value
$426K
-79%
7 years remaining
Rental Income
+$4.5M
Total Position
$4.9M
+146%
6.2%/yr
Year 20
Capital Value
$90K
-96%
2 years remaining
Rental Income
+$6.5M
Total Position
$6.6M
+229%
6.1%/yr

Location

Bali

Umalas - Bumbak, Approximate area

Loading Map...

Airbnb Comp Analysis

No nearby Airbnb listings found

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Strong
12.1% annual return
Occupancy
Good
61% average occupancy
Nightly Rate
Strong
$1593 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
2000 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
22 years remaining on lease

Top Highlights

High rental yield at 12.1% — outperforms most Bali villas
Premium nightly rate of $1593 — 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
STR zoning not confirmed — verify before purchasing for short-term rental use

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

41% occ.
8.0%
$13,485/mo
51% occ.
10.1%
$16,877/mo
61% occ.
12.1%
$20,270/mo
current
71% occ.
14.1%
$23,663/mo

Lease Timeline

22 years remaining
Caution Zone

Approaching the illiquid zone. Plan your exit within the next 7 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.