Charming Four Bedrooms Villa for Sale in Canggu

Charming Four Bedrooms Villa for Sale in Canggu

Canggu, Bali

$197k

Price

19.7%

ROI

3

Bedrooms

62%

Occupancy

Ownership: Freehold
Build: 290 m²
Est. Revenue: $60k/yr
Avg Nightly Rate: $264

Investment Analysis

This modern & uniquely stylish freehold real estate is located in a peaceful neighborhood of Canggu. This absolutely beautiful villa features 4 spacio

Kibarer Property
Canggu / Canggu

Charming Four Bedrooms Villa for Sale in Canggu

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

Grade B+ investment — short-term rental yields 21.1% net return annually.

Go to Source via Kibarer Property

The Investment

Brixfox Score73
GradeB+
Brixfox Intelligence
73B+Strong
Score Breakdown
ROI & Yield80%
Capital Growth77%
Risk Profile74%
Market Demand73%

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
+29.1%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+8.1%
+$79K in 5yr (+40%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
21.1%
$3,452/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
4 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
4.8 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)
$264/night
50% ($132)Brixfox estimate($264/night)200% ($528)
Occupancy
62%
10%Brixfox estimate(62%)100%

Short-Term Rental

Yearly income
$41,429
Airbnb data$264/night · 62% occupancy
Rental income
$264/night · 62% occ.
$59,676
Running costs (20%)
Utilities, cleaning, maintenance
-$11,935
Income tax (10%)
Indonesian rental income tax
-$5,968
Property tax
Annual property tax
-$344
Net income
21.1% ROI
$41,429

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$196,800
BPHTB (freehold transfer tax)$9,840
Notary & registration$1,800
Legal / due diligence$1,968
Total acquisition costs$13,608
Renovation (~$25/m², from finish level)
Estimated from finish level — luxury finish typically STR-ready.		$7,250
($0–$14,500)
Furnishing & STR launch
3bd × $6,500 base + appliances, electronics, outdoor, licence, photography, linens.		$42,900
All-in investment$260,558

Gross yield (asking)

30.3%

True gross yield (all-in)

22.9%

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 — 7%/yr appreciation in Canggu.

$4.0M$3.0M$2.0M$997K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $197K
Capital appreciation
Property value growing at +7%/yr based on Canggu 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 5: rental income alone has repaid the full purchase price.
2x return
Year 4: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$276K
+40%
Rental Income
+$220K
Total Position
$496K
+152%
20.3%/yr
Year 10
Capital Value
$387K
+97%
Rental Income
+$475K
Total Position
$862K
+338%
15.9%/yr
Year 20
Capital Value
$762K
+287%
Rental Income
+$1.1M
Total Position
$1.9M
+853%
11.9%/yr
Year 30
Capital Value
$1.5M
+661%
Rental Income
+$2.0M
Total Position
$3.5M
+1663%
10.0%/yr

Location

Canggu

Canggu, 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
Strong
Premium area with high rental demand
Rental Yield
Strong
21.1% annual return
Occupancy
Good
62% average occupancy
Nightly Rate
Strong
$264 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Prime location in Canggu — high tourist traffic
High rental yield at 21.1% — outperforms most villas in this market
Premium nightly rate of $264 — positioned in the top tier

Watch Out

Compact plot at 0 m² — limited expansion potential
STR zoning not confirmed — verify 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.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

42% occ.
14.2%
$2,329/mo
52% occ.
17.6%
$2,891/mo
62% occ.
21.1%
$3,452/mo
current
72% occ.
24.5%
$4,014/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.