Tropical Elegance Villa – Modern 3 Bedrooms Sanctuary in Tibubeneng For Sale Leasehold

Tropical Elegance Villa – Modern 3 Bedrooms Sanctuary in Tibubeneng For Sale Leasehold

Canggu, Bali

$420k

Price

3

Bedrooms

66%

Occupancy

4 Bathrooms
Ownership: Leasehold
Land: 290 m²
Build: 336 m²
Est. Revenue: $33k/yr
Avg Nightly Rate: $138

Cost to reproduce & long-term let

Asking price 15% above cost to reproduce — reproducing it would cost about $365k

Long-term rental alternative: ~$21k/yr gross rent

Short-term letting is projected to out-earn a long-term let.

How it compares in Canggu

  • Expected occupancy of 66% compares with a 66% median across 1373 tracked Canggu villas.
  • Its expected nightly rate of $138 sits above the Canggu median of $117.
  • Brixfox ranks its projected net yield in the bottom half of the 1369 live Canggu listings it tracks.
How Brixfox computes these figures

Investment Analysis

Striking 3-bedroom Tibubeneng, Canggu villa with A-frame architecture. $420,300 leasehold investment. 28-year lease. Move-in ready. Code: IPB01190

Price
$420,300
ReportInquire
3-bedroom leasehold villa in Canggu — photo 1 of 5
Bali Villa Realty
1 / 5
3-bedroom leasehold villa in Canggu — photo 2 of 5
2 / 5
3-bedroom leasehold villa in Canggu — photo 3 of 5
3 / 5
3-bedroom leasehold villa in Canggu — photo 4 of 5
4 / 5
3-bedroom leasehold villa in Canggu — photo 5 of 5
5 / 5

Tropical Elegance Villa – Modern 3 Bedrooms Sanctuary in Tibubeneng For Sale Leasehold

Canggu · Ref BF-562186Source · Bali Villa Realty · listed 23 Jul 2026
Asking price · Leasehold
$420,300
Listed 113 days ago
Net yield
3.3%
Fully managed · Non-resident tax
Cash yield while the lease runs — the villa returns to the landowner after 28 yrs, with no resale value
Inquire about this property
  • 15% above cost to reproduce · 17% above the Canggu median for 3-bedroom villas
  • 28-year lease · -0.3% after lease amortisation
Solid caseBrixfox read · from this listing's stored figures

This 336 m² villa offers a 3.3% net yield based on 93 nearby Airbnb comparables, representing a solid case for remote investors seeking a fully managed short-term rental.

Why
Strengths
  • •Projected annual revenue of $33,256 with a 66% occupancy rate and $138 average daily rate.
  • •Short-term letting projects a 0.5 point premium over the 2.8% net yield of a long-term let alternative.
  • •High confidence in the yield model due to a deep and consistent set of 93 nearby Airbnb comparables.
Risks
  • •The 28 years remaining on the leasehold mean the asset has no resale value at the end of the term.
  • •The asking price is 15% above the cost to reproduce the land and construction.
  • •Zoning has not been checked and no matching Airbnb listing exists for the property itself.

Written by an AI model from this listing's stored figures and checked against them, never from figures of its own. Information, not advice. Generated 12 Nov 2026.

Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Bali ownership, tax and letting rules

Ownership
Leasehold
Bedrooms
3
Bathrooms
4
Built area
336 m²
Land
290 m²
Brixfox Score 78 · B+· top 50% Leasehold · 28 yrs leftFinancial analysis ↓
Return thins after lease amortisation. The net yield below is cash income while the lease runs; the villa returns to the landowner when it ends, so there is no resale value — see “after lease amortisation” in the analysis.
Financials

What it earns, what it costs to own, and the net yield

Financial analysis
· Brixfox Standard · Non-resident · Fully managed
Leasehold · 28 yrs remaining
Fully managed is the Brixfox Standard shown on every card: a full-service manager's commission, charged on top of the Airbnb/Booking channel fees (not the cleaning cost — changeovers are funded by guest cleaning fees; you bear the residual). Self-managed drops the commission; the channel fees stay, because the platform is paid whoever manages, and you pay staff/local operations, a higher cleaning residual and your own time directly. Both scenarios divide the SAME gross revenue — the toggle changes the cost stack, not the revenue. That revenue is observed from actively-operated comps, so self-managed assumes you match their performance.Both scenarios share the same projected revenue — the toggle changes who runs the property and what that costs, not what it earns.
Net yieldNet operating income ÷ all-in investment. After local operating taxes; before home-country personal tax and financing costs. Modelled from observed market performance of comparable Airbnb listings.
3.3%
$14,229 net operating income /yr
Gross yield · all-in basis
7.7%
−4.4 pts in operating costs & local taxes
After lease amortisation:-0.3%A leasehold expires; we amortise your all-in investment straight-line over the remaining term. This is the honest return on a wasting asset — most tools ignore it.Rent does not repay it within the lease: 30.5 of 28 yrs
Before tax in your home country and financing costs. Estimates, not financial advice.
Modelled from Airbnb listings we track across Canggu — live calendar data.

No Airbnb match on file

We have not confirmed this exact villa on Airbnb, so it carries no operating history here. The figures above rest on the comparable set — a launch scenario, not a track record.

Revenue assumptions

Derived from the comparable Airbnb listings below. The headline ADR is the expected BOOKED rate — nearby asking prices corrected by our measured, market-calibrated asking-to-booked factor. Occupancy is calibrated against tracked reference homes nearby. Comp cards below show raw asking prices.
Expected ADR
$138
Expected booked rate (market-calibrated)
Expected occupancy
66%
Full-year estimate, market-calibrated
Projected annual revenue
$33,256
ADR × occupancy × 365
Seasonal occupancy pattern
Peak Aug +16% · Low Jan -13%
J
F
M
A
M
J
J
A
S
O
N
D
Monthly occupancy relative to the annual average, measured over three years in Canggu.

Investment basis

The true all-in acquisition cost — asking price plus purchase costs, renovation and furnishing. Every yield on this page is computed against this total, not the asking price.
Adjust the figures to your deal — yields recalculate live.
Purchase price· asking · leasehold
$
Acquisition costs· 1.3% of price, auto-calculated
$5,584
PPAT notary (lease deed)$4,203
Legal due diligence$1,381
Buyer-side agent fee· paid by the seller$0
Lease tax· customarily the lessor’s; confirm in the lease$0
Renovation budget· no measured Bali basis — enter your own quote
$
Furniture & STR launch
$
All-in investment
$434,290
+3.3% over asking
Fully managed scenarioSwitch the scenario with the toggle at the top of the financial analysis — it drives every figure in this section. Gross revenue is identical in both scenarios (the comps' observed performance); the Villa Scorecard and risk panels elsewhere on the page always quote the fully-managed Brixfox Standard.
Gross annual revenue
$33,256
Rental management
−$6,651
Booking channel fees
−$1,663
Utilities
−$1,663
Cleaning & laundry
−$1,663
Maintenance & repairs
−$1,663
Insurance
−$998
Guest supplies & consumables
−$665
Property tax (PBB)
−$736
PPh 4(2) final tax on rent
−$3,326
Net operating income
$14,229/yr
Net yield on all-in investment
3.3%

Income tax is PPh 4(2), Indonesia's final tax on rent, at 10% of gross. The regional hotel tax (PBJT, formerly PB1/PHR) is not charged: whether it applies depends on how the villa is licensed and let, so confirm it with your notary. Financing is not modelled.

Leasehold economics
A leasehold expires — the villa returns to the landowner and has no resale value at the end of the term. We write the all-in investment off straight-line over the remaining years and show the return after that annual cost. Most tools ignore this.
Lease amortisation · all-in ÷ 28 yrs remaining−$15,510/yr
Net yield after lease amortisation-0.3%
Payback vs remaining term30.5 yrs of 28 yrs
At these assumptions the rental income does not recover the all-in investment before the lease expires.

Cost to reproduce & the long-term-let alternative

What it would cost to reproduce this villa, and what a yearly tenant would pay
Asking price 15% above cost to reproducecost ≈ $365kLow confidence
Long-term rental alternative: ~$21k/yr gross rent2.8% net yieldHigh confidence

Short-term letting projected to outperform long-term by 0.5 points.

Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Bali ownership, tax and letting rules

Not quite right? Get an email when a listing like this one comes on the market.

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Agency pin · unverified

Canggu

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

78B+
LocationStrong
Premium area with high rental demand
Rental YieldAverage
3.3% net yield on all-in cost
OccupancyGood
66% average occupancy
Nightly RateGood
$138 per night
Visual AppealStrong
9/10 visual appeal
Size & SpaceAverage
290 m² land area
ZoningAverage
STR zoning not confirmed
TenureGood
28 years remaining on lease
Prime location in Canggu — high tourist traffic
Stunning visuals (9/10) — commands premium nightly rates
Net yield of 3.3% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
Compact plot at 290 m² — limited expansion potential

This villa is a strong investment. High rental demand and good returns make it suitable for both active and passive investors.

Risk & what-if

ScenarioOccupancyNet income /yrNet yield
-20 pts occupancy46%$9,6912.2%
-10 pts occupancy56%$11,9602.8%
Expected66%$14,2293.3%
+10 pts occupancy76%$16,4983.8%

Brixfox Standard · Non-resident · Fully managed · net yield on all-in cost

Lease runway28 yearsSafe zoneLiquid on resale; banks still do not finance leaseholds — plan for cash.
Payback30.5 yearsfrom net rent at the expected case
Ask Brixfox

Questions about this listing, answered from its data

Ask Brixfox about this property

Answers grounded in this listing's data, its Airbnb comps and the score breakdown.

Opening read · generated from this listing's data

This 336 m² villa offers a 3.3% net yield based on 93 nearby Airbnb comparables, representing a solid case for remote investors seeking a fully managed short-term rental.

Strengths
  • •Projected annual revenue of $33,256 with a 66% occupancy rate and $138 average daily rate.
  • •Short-term letting projects a 0.5 point premium over the 2.8% net yield of a long-term let alternative.
  • •High confidence in the yield model due to a deep and consistent set of 93 nearby Airbnb comparables.
Risks
  • •The 28 years remaining on the leasehold mean the asset has no resale value at the end of the term.
  • •The asking price is 15% above the cost to reproduce the land and construction.
  • •Zoning has not been checked and no matching Airbnb listing exists for the property itself.

Try one of these

2 free AI questions a day · a free account gets 5 — Pro is unlimited.

Questions are stored for 12 months to improve our answers. Privacy

On-site check

Have it checked on site before you fly

Brixfox Buyer Service · carried out by Villas of Bali

Buying from abroad? Someone on Bali visits this villa for you before you commit — the photos, the video and the notary's findings arrive in your Brixfox account, next to our numbers, so you decide on evidence rather than on a brochure.

We pass your name and number to Villas of Bali to plan the visit; they contact you within one working day. Payment by card through Stripe — Brixfox invoices you, in euros or dollars.

If the visit cannot take place — the villa is sold or withdrawn, or access is refused — the order is cancelled and refunded in full. The visit is carried out by Villas of Bali; the papers in the Due Diligence Pack are reviewed by an independent PPAT notary, under the notary's own name and responsibility. Brixfox gives no legal advice and no advice on ownership structures.

Inquire

Take the numbers with you, or talk to the agent

Villa Underwriting Report

PDF report · one-time purchase · this property

  • The page’s own figures, line by line
  • Every purchase cost and the all-in total
  • Occupancy and offer-price what-ifs
  • Bali ownership, tax and letting rules

Interested in this property?

Your Brixfox analysis goes with it, so you arrive as a qualified buyer, not a cold email. Where the agency takes inquiries through Brixfox it goes straight to the agent; otherwise it comes to the Brixfox team and we reply to you. Brixfox adds no fee.

Optional — leave it blank and we'll send the message above.

Source · Bali Villa Realty

We email you a copy and check in a few days later that you heard back. No spam, no fee.

Modelled from live Airbnb calendar data around this property · operating costs per line, editable in the P&L · estimates, not financial advice.Data sources & methodology ›

ROI calculations use Brixfox Intelligence rental data from tracked Airbnb calendars. Operating costs are modelled per line — Airbnb/Booking channel fees whoever manages, then either a full-service management commission or the staff/local operations a self-managing owner buys back, cleaning residual, utilities & insurance, local taxes — with every rate editable in the Financial analysis P&L above. Gross revenue is identical in both management scenarios. Includes 10% Indonesian rental tax (PPh) and annual property tax (PBB). Market factors in Bali may impact actual yields.