EXPANSIVE 12 BEDROOM VILLA FOR SALE LEASEHOLD IN SEMINYAK BE-2922

EXPANSIVE 12 BEDROOM VILLA FOR SALE LEASEHOLD IN SEMINYAK BE-2922

Bali, Bali

$2.3M

Price

7.0%

ROI

12

Bedrooms

57%

Occupancy

12 Bathrooms
Ownership: leasehold
Land: 3000 m²
Build: 1255 m²
Est. Revenue: $244k/yr
Avg Nightly Rate: $1170

Investment Analysis

Located in the strategic and highly accessible area of Bidadari, seminyak, this exceptional property enjoys close proximity to Petitenget, and Canggu, offering convenient access to Bali’s best beaches, restaurants, boutiques, and international schools.

Bali Exception
Bali / Bidadari, Seminyak
Long Lease

EXPANSIVE 12 BEDROOM VILLA FOR SALE LEASEHOLD IN SEMINYAK BE-2922

Inventory
12 Beds
Bathrooms
12 Baths
Built Area
1255 m²
Land Plot
3000 m²
Tenure
Lease 39yr
Yield Curve Status

Grade B+ investment — short-term rental yields 7.4% net return annually.

Go to Source via Bali Exception

The Investment

Brixfox Score68
GradeB+
Brixfox Intelligence
68B+Strong
Score Breakdown
ROI & Yield75%
Capital Growth71%
Risk Profile70%
Market Demand68%

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
+10.6%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+3.2%
+$358K in 5yr (+16%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
7.4%
$13,886/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
9 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
13.5 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$1,170/night
50% ($585)Brixfox estimate($1,170/night)200% ($2341)
Occupancy
57%
10%Brixfox estimate(57%)100%

Short-Term Rental

Yearly income
$166,633
Airbnb data$1,170/night · 57% occupancy
Rental income
$1,170/night · 57% occ.
$243,673
Running costs (20%)
Utilities, cleaning, maintenance
-$48,735
Income tax (10%)
Indonesian rental income tax
-$24,367
Property tax
Annual property tax
-$3,938
Net income
7.4% ROI
$166,633

Long-Term Rental

No long-term rental data available

Not enough comparable rentals in this area

Growth & Exit Strategy

How your investment grows over time

Leasehold with 39 years remaining.

$13.8M$10.4M$6.9M$3.5M$0Yr 0Yr 10Yr 20Yr 30Purchase PriceIlliquid zoneUnsellableToday: $2.3MPeak Capital Value: Yr 14 ($3.1M)Paid 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 12: 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
$2.6M
+16%
34 years remaining
Rental Income
+$885K
Total Position
$3.5M
+55%
9.2%/yr
Year 10
Capital Value
$3.0M
+32%
29 years remaining
Rental Income
+$1.9M
Total Position
$4.9M
+117%
8.0%/yr
Year 15
Capital Value
$3.0M
+36%
24 years remaining
Rental Income
+$3.1M
Total Position
$6.1M
+173%
6.9%/yr
Year 20
Capital Value
$2.8M
+25%
19 years remaining
Rental Income
+$4.5M
Total Position
$7.3M
+224%
6.0%/yr

Location

Bali

Bidadari, Seminyak, Approximate area

Loading Map...

Villa Scorecard

Location
Strong
Premium area with high rental demand
Rental Yield
Good
7.4% annual return
Occupancy
Average
57% average occupancy
Nightly Rate
Strong
$1170 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
3000 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
39 years remaining on lease

Top Highlights

Prime location in Bidadari, Seminyak — high tourist traffic
Premium nightly rate of $1170 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates

Watch Out

Occupancy at 57% — factor in seasonal gaps
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

37% occ.
4.7%
$8,902/mo
47% occ.
6.1%
$11,394/mo
57% occ.
7.4%
$13,886/mo
current
67% occ.
8.7%
$16,378/mo

Lease Timeline

39 years remaining
Safe Zone

Your lease is in the safe zone. The property is liquid on the resale market and maintains strong valuation.

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.