Modern Mediterranean Villa in Pererenan

Modern Mediterranean Villa in Pererenan

Bali, Bali

$229k

Price

8.0%

ROI

2

Bedrooms

47%

Occupancy

2 Bathrooms
Ownership: leasehold
Land: 100 m²
Build: 120 m²
Est. Revenue: $28k/yr
Avg Nightly Rate: $162

Investment Analysis

Located in the serene neighborhood of Pererenan, just 10 minutes from the beach and only 5 minutes from the heart of Canggu’s trendy cafés, restaurants, and entertainment scene, this beautifully finished villa offers a perfect mix of tranquility and accessibility.

Propertia
Bali / Pererenan

Modern Mediterranean Villa in Pererenan

Inventory
2 Beds
Bathrooms
2 Baths
Built Area
120 m²
Land Plot
100 m²
Tenure
Lease 23yr
Yield Curve Status

Grade C+ investment — short-term rental yields 8.3% net return annually.

Go to Source via Propertia

The Investment

Brixfox Score52
GradeC+
Brixfox Intelligence
52C+Moderate
Score Breakdown
ROI & Yield57%
Capital Growth55%
Risk Profile54%
Market Demand52%

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
+5.7%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-2.6%
-$30K in 5yr (-13%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
8.3%
$1,590/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
18 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
12.0 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$162/night
50% ($81)Brixfox estimate($162/night)200% ($323)
Occupancy
47%
10%Brixfox estimate(47%)100%

Short-Term Rental

Yearly income
$19,079
Airbnb data$162/night · 47% occupancy
Rental income
$162/night · 47% occ.
$27,829
Running costs (20%)
Utilities, cleaning, maintenance
-$5,566
Income tax (10%)
Indonesian rental income tax
-$2,783
Property tax
Annual property tax
-$401
Net income
8.3% ROI
$19,079

Long-Term Rental

Yearly income
$11,111
50 comps
Rental income
$1,659/mo
$15,922
Agency fee (10%)
Finder's fee per tenant
-$1,592
Vacancy (~8%)
1.5mo gap per tenancy
-$1,225
Income tax (10%)
Indonesian rental income tax
-$1,592
Property tax
Annual property tax
-$401
Net income
4.8% ROI
$11,111

Short-term rental earns 1.7x more but requires active management.

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$229,321
BPHTB (freehold transfer tax)$11,466
Notary & registration$1,800
Legal / due diligence$2,293
Total acquisition costs$15,559
Renovation (~$25/m², from finish level)
Estimated from finish level — luxury finish typically STR-ready.		$3,000
($0–$6,000)
Furnishing & STR launch
2bd × $6,500 base + appliances, electronics, outdoor, licence, photography, linens.		$35,700
All-in investment$283,580

Gross yield (asking)

12.1%

True gross yield (all-in)

9.8%

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

Leasehold with 23 years remaining.

$712K$534K$356K$178K$0Yr 0Yr 5Yr 10Yr 15Yr 20Purchase PriceIlliquid zoneUnsellableToday: $229KPeak 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 11: 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
$199K
-13%
18 years remaining
Rental Income
+$101K
Total Position
$301K
+31%
5.6%/yr
Year 10
Capital Value
$128K
-44%
13 years remaining
Rental Income
+$219K
Total Position
$347K
+51%
4.2%/yr
Year 15
Capital Value
$60K
-74%
8 years remaining
Rental Income
+$355K
Total Position
$414K
+81%
4.0%/yr
Year 20
Capital Value
$15K
-94%
3 years remaining
Rental Income
+$513K
Total Position
$527K
+130%
4.3%/yr

Location

Bali

Pererenan, 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
Average
Emerging or secondary location
Rental Yield
Strong
8.3% annual return
Occupancy
Average
47% average occupancy
Nightly Rate
Good
$162 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Weak
100 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
23 years remaining on lease

Top Highlights

High rental yield at 8.3% — outperforms most villas in this market
Stunning visuals with 9/10 instagrammability — commands premium nightly rates

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 47% — 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.
5.2%
$999/mo
40% occ.
7.0%
$1,343/mo
47% occ.
8.3%
$1,590/mo
current
57% occ.
10.1%
$1,934/mo

Lease Timeline

23 years remaining
Caution Zone

Approaching the illiquid zone. Plan your exit within the next 8 years while the property is still easy to sell.

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.