SLEEK AND MODERN TOWNHOUSE IN TUMBAK BAYUH

SLEEK AND MODERN TOWNHOUSE IN TUMBAK BAYUH

Pererenan, Bali

$181k

Price

2

Bedrooms

2 Bathrooms
Ownership: Freehold
Build: 105 m²

Investment Analysis

Perfectly located in the most sought-after area of Tumbak Bayuh, this sleek & modern designed off-plan townhouse is built on top of a 0.9 Are land with a generous living space of 105 sqm. It only takes 5 minutes to drive to Pererenan Beach and just 10 minutes to the famous Canggu and Berawa. The […]

Propertia
Pererenan / Pererenan

SLEEK AND MODERN TOWNHOUSE IN TUMBAK BAYUH

Inventory
2 Beds
Bathrooms
2 Baths
Built Area
105 m²
Land Plot
0 m²
Tenure
Freehold
Yield Curve Status

Grade C — 6%/yr capital appreciation in Pererenan.

Go to Source via Propertia

The Investment

Brixfox Score0
Grade—
Brixfox Intelligence
0—Weak
Score Breakdown
ROI & Yield0%
Capital Growth0%
Risk Profile5%
Market Demand0%

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
+6.6%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+6.8%
+$61K in 5yr (+34%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
-0.2%
$-26/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
30+ yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
—
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.

Short-Term Rental

No STR data available for this property

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$181,425
BPHTB (freehold transfer tax)$9,071
Notary & registration$1,800
Legal / due diligence$1,814
Total acquisition costs$12,685
Renovation (~$130/m², from finish level)
Estimated from finish level — mid-range usually needs light refresh.		$13,650
($8,400–$18,900)
Furnishing & STR launch
2bd × $3,500 base + appliances, electronics, outdoor, licence, photography, linens.		$22,300
All-in investment$230,060

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 — 6%/yr appreciation in Pererenan.

$1.1M$844K$563K$281K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Today: $181K
Capital appreciation
Property value growing at +6%/yr based on Pererenan market trends.
Year 5
Capital Value
$243K
+34%
Year 10
Capital Value
$325K
+79%
Year 20
Capital Value
$582K
+221%
Year 30
Capital Value
$1.0M
+474%

Location

Pererenan

Pererenan, 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
Weak
-0.2% annual return
Occupancy
Weak
0% average occupancy
Nightly Rate
Weak
$0 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Stunning visuals with 8/10 instagrammability — commands premium nightly rates
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of -0.2% is below the market average — model your cashflow carefully

Consider carefully. Returns are below market average for this price point.

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.