Modern Tropical Design 2 Bedroom Villa for Sale Leasehold in Uluwatu

Modern Tropical Design 2 Bedroom Villa for Sale Leasehold in Uluwatu

Uluwatu, Bali

$335k

Price

2

Bedrooms

68%

Occupancy

2 Bathrooms
Ownership: Leasehold
Land: 228 m²
Build: 110 m²
Est. Revenue: $54k/yr
Avg Nightly Rate: $215

Cost to reproduce & long-term let

Asking price 122% above cost to reproduce — reproducing it would cost about $151k

Long-term rental alternative: ~$19k/yr gross rent

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

How it compares in Uluwatu

  • Expected occupancy of 68% compares with a 71% median across 858 tracked Uluwatu villas.
  • Its expected nightly rate of $215 sits above the Uluwatu median of $208.
  • Brixfox ranks its projected net yield in the bottom half of the 856 live Uluwatu listings it tracks.
How Brixfox computes these figures

Investment Analysis

This Villa BE-1821 located in Uluwatu is for sale with Leasehold ownership for EUR288,250, IDR5,590,000,000

Price
$335,000
ReportInquire
2-bedroom leasehold villa in Uluwatu — photo 1 of 21
Bali Exception
1 / 21
2-bedroom leasehold villa in Uluwatu — photo 2 of 21
2 / 21
2-bedroom leasehold villa in Uluwatu — photo 3 of 21
3 / 21
2-bedroom leasehold villa in Uluwatu — photo 4 of 21
4 / 21
2-bedroom leasehold villa in Uluwatu — photo 5 of 21
5 / 21
2-bedroom leasehold villa in Uluwatu — photo 6 of 21
6 / 21
2-bedroom leasehold villa in Uluwatu — photo 7 of 21
7 / 21
2-bedroom leasehold villa in Uluwatu — photo 8 of 21
8 / 21
2-bedroom leasehold villa in Uluwatu — photo 9 of 21
9 / 21
2-bedroom leasehold villa in Uluwatu — photo 10 of 21
10 / 21
2-bedroom leasehold villa in Uluwatu — photo 11 of 21
11 / 21
2-bedroom leasehold villa in Uluwatu — photo 12 of 21
12 / 21
2-bedroom leasehold villa in Uluwatu — photo 13 of 21
13 / 21
2-bedroom leasehold villa in Uluwatu — photo 14 of 21
14 / 21
2-bedroom leasehold villa in Uluwatu — photo 15 of 21
15 / 21
2-bedroom leasehold villa in Uluwatu — photo 16 of 21
16 / 21
2-bedroom leasehold villa in Uluwatu — photo 17 of 21
17 / 21
2-bedroom leasehold villa in Uluwatu — photo 18 of 21
18 / 21
2-bedroom leasehold villa in Uluwatu — photo 19 of 21
19 / 21
2-bedroom leasehold villa in Uluwatu — photo 20 of 21
20 / 21
2-bedroom leasehold villa in Uluwatu — photo 21 of 21
21 / 21

Modern Tropical Design 2 Bedroom Villa for Sale Leasehold in Uluwatu

Uluwatu · Ref BF-591602Source · Bali Exception · listed 26 Jul 2026
Asking price · Leasehold
$335,000
Net yield
6.8%
Fully managed · Non-resident tax
Cash yield while the lease runs — capital not recovered after 30 yrs
Inquire about this property
Want this analysis as a 7-page underwriting report?

AI photo analysis vs the comp set · Route-based net yields (all structures) · Bid ladder & negotiation anchors · Due-diligence plan & red flags

Ownership
Leasehold
Bedrooms
2
Bathrooms
2
Built area
110 m²
Land
228 m²
Brixfox Score 90 · A· top 30% Leasehold · 30 yrs leftFinancial analysis ↓
Financials

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

Financial analysis
· Brixfox Standard · Non-resident · Fully managed
Leasehold · 30 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.
6.8%
$23,520 net operating income /yr
Gross yield · all-in basis
15.5%
−8.7 pts in operating costs & local taxes
After lease amortisation:3.5%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 repays your investment in 14.7 of 30 yrs
Before tax in your home country and financing costs. Estimates, not financial advice.
Modelled from Airbnb listings we track across Uluwatu — live calendar data.

Found on Airbnb

This exact villa, photo-verified at 98% confidence — its own track record, not a comp estimate

Verified

Its name, link and guest reviews are Pro evidence

75%booked
4.9rating
14reviews
$224per night

Pro evidence

Calendar-tracked performance

We track this exact listing's availability calendar daily. Over the recent 3-month window it was booked 75% of nights, and it advertises $224/night. The occupancy is measured. The nightly rate is what the host asks — Airbnb does not publish what a night actually sold for, so no source anywhere has the earned rate. The projections below are built from this listing's own window rather than the area median, which is why they can sit well above comparable properties nearby.

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
$215
Expected booked rate (market-calibrated)
Expected occupancy
68%
Full-year estimate, market-calibrated
Projected annual revenue
$53,568
ADR × occupancy × 365
Seasonal occupancy pattern
Peak Jul +25% · Low Feb -15%
J
F
M
A
M
J
J
A
S
O
N
D
Modelled monthly index (relative to the annual average) — replaced by measured per-market indices as calendar history matures.

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· 1.4% of price, auto-calculated
$4,755
PPAT notary (lease deed)$3,350
Legal due diligence$1,405
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
$346,455
+3.4% 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
$53,568
Rental management
−$10,714
Booking channel fees
−$2,678
Utilities
−$2,678
Cleaning & laundry
−$2,678
Maintenance & repairs
−$2,678
Insurance
−$1,607
Guest supplies & consumables
−$1,071
Property tax (PBB)
−$586
PPh 4(2) final tax on rent
−$5,357
Net operating income
$23,520/yr
Net yield on all-in investment
6.8%

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 — your capital is not returned 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 ÷ 30 yrs remaining−$11,549/yr
Net yield after lease amortisation3.5%
Payback vs remaining term14.7 yrs of 30 yrs

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 122% above cost to reproducecost ≈ $151kLow confidence
Long-term rental alternative: ~$19k/yr gross rent3.3% net yieldLow confidence

Short-term letting projected to outperform long-term by 3.6 points.

Want this analysis as a 7-page underwriting report?

AI photo analysis vs the comp set · Route-based net yields (all structures) · Bid ladder & negotiation anchors · Due-diligence plan & red flags

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Surroundings confirmed

Uluwatu

Loading Map...

Explore the full market map

Independently Verified

Cross-checked against public listings

Location corroborated

An independent listing places this property within about 0 m of the agency's pin. This confirms the surroundings, not the exact address.

Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

90A
LocationStrong
Premium area with high rental demand
Rental YieldStrong
6.8% net yield on all-in cost
OccupancyGood
68% average occupancy
Nightly RateStrong
$215 per night
Visual AppealStrong
9/10 visual appeal
Size & SpaceAverage
228 m² land area
ZoningWeak
Residential (per agency) — verify in RTRW
TenureStrong
30 years remaining on lease
Prime location in Uluwatu — high tourist traffic
Strong net yield at 6.8% (fully managed, on all-in cost) — outperforms most villas in this market
Premium nightly rate of $215 — positioned in the top tier
Compact plot at 228 m² — limited expansion potential
Residential (per agency) — confirm against the official RTRW plan before purchasing for short-term rental use

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 occupancy48%$16,4464.7%
-10 pts occupancy58%$19,9835.8%
Expected68%$23,5206.8%
+10 pts occupancy78%$27,0567.8%

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

Lease runway30 yearsSafe zoneLiquid on resale; banks still do not finance leaseholds — plan for cash.
Payback9.1 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.

Try one of these

Create a free account to ask 2 free AI questions — Pro is unlimited.

Inquire

Take the numbers with you, or talk to the agent

Villa Underwriting Report

7-page PDF · one-time purchase · this property

  • AI photo analysis vs the comp set
  • Route-based net yields (all structures)
  • Bid ladder & negotiation anchors
  • Due-diligence plan & red flags
Included with Pro once its free trial ends

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 Exception

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 verified Brixfox Intelligence rental data. 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.