Brand New Three Bedrooms Modern Villa for Sale in Ubud

Brand New Three Bedrooms Modern Villa for Sale in Ubud

Ubud, Bali

$425k

Price

15.4%

ROI

5

Bedrooms

47%

Occupancy

Ownership: Freehold
Build: 244 m²
Est. Revenue: $95k/yr
Avg Nightly Rate: $547

Investment Analysis

This brand new modern style real estate is located in a quiet area of Ubud. This stunning villa features 3 spacious, cozy and comfortable en-suite bed

Kibarer Property
Ubud / Ubud

Brand New Three Bedrooms Modern Villa for Sale in Ubud

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

Grade A investment — short-term rental yields 15.4% net return annually.

Go to Source via Kibarer Property

The Investment

Brixfox Score78
GradeA
Brixfox Intelligence
78AExcellent
Score Breakdown
ROI & Yield86%
Capital Growth82%
Risk Profile79%
Market Demand78%

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
+19.8%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.3%
+$92K in 5yr (+22%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
15.4%
$5,470/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
5 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
6.5 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)
$547/night
50% ($274)Brixfox estimate($547/night)200% ($1095)
Occupancy
47%
10%Brixfox estimate(47%)100%

Short-Term Rental

Yearly income
$65,637
Airbnb data$547/night · 47% occupancy
Rental income
$547/night · 47% occ.
$94,830
Running costs (20%)
Utilities, cleaning, maintenance
-$18,966
Income tax (10%)
Indonesian rental income tax
-$9,483
Property tax
Annual property tax
-$744
Net income
15.4% ROI
$65,637

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$425,061
BPHTB (freehold transfer tax)$21,253
Notary & registration$1,800
Legal / due diligence$4,251
Total acquisition costs$27,304
Renovation (~$130/m², from finish level)
Estimated from finish level — mid-range usually needs light refresh.		$31,720
($19,520–$43,920)
Furnishing & STR launch
5bd × $3,500 base + appliances, electronics, outdoor, licence, photography, linens.		$34,900
All-in investment$518,985

Gross yield (asking)

22.3%

True gross yield (all-in)

18.3%

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 Ubud.

$5.2M$3.9M$2.6M$1.3M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $425K
Capital appreciation
Property value growing at +4%/yr based on Ubud 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 7: rental income alone has repaid the full purchase price.
2x return
Year 5: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$517K
+22%
Rental Income
+$348K
Total Position
$866K
+104%
15.3%/yr
Year 10
Capital Value
$629K
+48%
Rental Income
+$752K
Total Position
$1.4M
+225%
12.5%/yr
Year 20
Capital Value
$931K
+119%
Rental Income
+$1.8M
Total Position
$2.7M
+534%
9.7%/yr
Year 30
Capital Value
$1.4M
+224%
Rental Income
+$3.1M
Total Position
$4.5M
+959%
8.2%/yr

Location

Ubud

Ubud, 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
Strong
15.4% annual return
Occupancy
Average
47% average occupancy
Nightly Rate
Strong
$547 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

High rental yield at 15.4% — outperforms most villas in this market
Premium nightly rate of $547 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Occupancy at 47% — factor in seasonal gaps
Compact plot at 0 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.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

30% occ.
9.7%
$3,435/mo
40% occ.
13.0%
$4,600/mo
47% occ.
15.4%
$5,470/mo
current
57% occ.
18.7%
$6,635/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.