MODERN TROPICAL VILLA IN CEMAGI

MODERN TROPICAL VILLA IN CEMAGI

Bali, Bali

$401k

Price

12.0%

ROI

4

Bedrooms

48%

Occupancy

4 Bathrooms
Ownership: leasehold
Land: 204 m²
Build: 203 m²
Est. Revenue: $93k/yr
Avg Nightly Rate: $538

Investment Analysis

Discover the essence of tranquil island living in this beautifully designed modern tropical villa, nestled in the peaceful village of Cemagi.

Propertia
Bali / Cemagi
Commercial Zone

MODERN TROPICAL VILLA IN CEMAGI

Inventory
4 Beds
Bathrooms
4 Baths
Built Area
203 m²
Land Plot
204 m²
Tenure
Lease 25yr
Yield Curve Status

Grade B investment — short-term rental yields 16.1% net return annually.

Go to Source via Propertia

The Investment

Brixfox Score64
GradeB
Brixfox Intelligence
64BStrong
Score Breakdown
ROI & Yield70%
Capital Growth67%
Risk Profile66%
Market Demand64%

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
+15.4%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-0.7%
-$14K in 5yr (-3%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
16.1%
$5,387/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
6.2 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
$64,644
Airbnb data$538/night · 48% occupancy
Rental income
$538/night · 48% occ.
$93,352
Running costs (20%)
Utilities, cleaning, maintenance
-$18,670
Income tax (10%)
Indonesian rental income tax
-$9,335
Property tax
Annual property tax
-$702
Net income
16.1% ROI
$64,644

Long-Term Rental

Yearly income
$36,820
46 comps
Rental income
$5,405/mo
$51,892
Agency fee (10%)
Finder's fee per tenant
-$5,189
Vacancy (~8%)
1.5mo gap per tenancy
-$3,992
Income tax (10%)
Indonesian rental income tax
-$5,189
Property tax
Annual property tax
-$702
Net income
9.2% ROI
$36,820

Short-term rental earns 1.8x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 25 years remaining.

$2.7M$2.0M$1.4M$678K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $401KPeak 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 6: 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
$388K
-3%
20 years remaining
Rental Income
+$343K
Total Position
$731K
+82%
12.7%/yr
Year 10
Capital Value
$270K
-33%
15 years remaining
Rental Income
+$741K
Total Position
$1.0M
+152%
9.7%/yr
Year 15
Capital Value
$139K
-65%
10 years remaining
Rental Income
+$1.2M
Total Position
$1.3M
+234%
8.4%/yr
Year 20
Capital Value
$40K
-90%
5 years remaining
Rental Income
+$1.7M
Total Position
$1.8M
+343%
7.7%/yr

Location

Bali

Cemagi, Approximate area

Loading Map...

Airbnb Comp Analysis

No nearby Airbnb listings found

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Strong
16.1% annual return
Occupancy
Average
48% average occupancy
Nightly Rate
Strong
$538 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Average
204 m² land area
Zoning
Strong
Zoned for short-term rentals
Tenure
Good
25 years remaining on lease

Top Highlights

High rental yield at 16.1% — outperforms most Bali villas
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.
10.1%
$3,376/mo
40% occ.
13.5%
$4,521/mo
48% occ.
16.1%
$5,387/mo
current
58% occ.
19.5%
$6,532/mo

Lease Timeline

25 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.