Best three bedrooms villa complex for sale in Jimbaran

Best three bedrooms villa complex for sale in Jimbaran

Jimbaran, Bali

$546k

Price

2.8%

ROI

34%

Occupancy

Ownership: Freehold
Build: 297 m²
Est. Revenue: $23k/yr
Avg Nightly Rate: $186

Investment Analysis

This beautiful freehold real estate complex is located in a quiet and beautiful area of Jimbaran. This marvelous villa features 3 spacious and cozy en

Kibarer Property
Jimbaran / Jimbaran

Best three bedrooms villa complex for sale in Jimbaran

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

Grade C+ investment — short-term rental yields 2.8% net return annually.

Go to Source via Kibarer Property

The Investment

Brixfox Score54
GradeC+
Brixfox Intelligence
54C+Moderate
Score Breakdown
ROI & Yield59%
Capital Growth57%
Risk Profile56%
Market Demand54%

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
+7.1%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.3%
+$118K in 5yr (+22%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
2.8%
$1,269/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
13 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
35.8 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)
$186/night
50% ($93)Brixfox estimate($186/night)200% ($372)
Occupancy
34%
10%Brixfox estimate(34%)100%

Short-Term Rental

Yearly income
$15,224
Airbnb data$186/night · 34% occupancy
Rental income
$186/night · 34% occ.
$23,113
Running costs (20%)
Utilities, cleaning, maintenance
-$4,623
Income tax (10%)
Indonesian rental income tax
-$2,311
Property tax
Annual property tax
-$955
Net income
2.8% ROI
$15,224

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$545,568
BPHTB (freehold transfer tax)$27,278
Notary & registration$1,800
Legal / due diligence$5,456
Total acquisition costs$34,534
Renovation (~$25/m², from finish level)
Estimated from finish level — luxury finish typically STR-ready.		$7,425
($0–$14,850)
Furnishing & STR launch
0bd × $6,500 base + appliances, electronics, outdoor, licence, photography, linens.		$28,500
All-in investment$616,027

Gross yield (asking)

4.2%

True gross yield (all-in)

3.8%

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 Jimbaran.

$2.9M$2.2M$1.4M$717K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $546K
Capital appreciation
Property value growing at +4%/yr based on Jimbaran 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 25: rental income alone has repaid the full purchase price.
2x return
Year 13: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$664K
+22%
Rental Income
+$81K
Total Position
$745K
+36%
6.4%/yr
Year 10
Capital Value
$808K
+48%
Rental Income
+$175K
Total Position
$982K
+80%
6.1%/yr
Year 20
Capital Value
$1.2M
+119%
Rental Income
+$409K
Total Position
$1.6M
+194%
5.5%/yr
Year 30
Capital Value
$1.8M
+224%
Rental Income
+$724K
Total Position
$2.5M
+357%
5.2%/yr

Location

Jimbaran

Jimbaran, 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
Good
Popular area with steady demand
Rental Yield
Weak
2.8% annual return
Occupancy
Weak
34% average occupancy
Nightly Rate
Good
$186 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Freehold ownership — maximum long-term security

Watch Out

Yield of 2.8% is below the market average — model your cashflow carefully
Occupancy at 34% — factor in seasonal gaps

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

Risks & What-If

What if occupancy changes?

Owner Managed scenario

30% occ.
2.4%
$1,108/mo
40% occ.
3.3%
$1,504/mo
34% occ.
2.8%
$1,269/mo
current
44% occ.
3.7%
$1,664/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.