READY NOW 2 BEDROOM VILLA FOR SALE LEASEHOLD IN UBUD BE-2871

READY NOW 2 BEDROOM VILLA FOR SALE LEASEHOLD IN UBUD BE-2871

Bali, Bali

$310k

Price

10.3%

ROI

2

Bedrooms

81%

Occupancy

2 Bathrooms
Ownership: leasehold
Land: 400 m²
Build: 123 m²
Est. Revenue: $49k/yr
Avg Nightly Rate: $166

Investment Analysis

This 2-bedroom leasehold villa is nestled in a peaceful area of Ubud, surrounded by lush greenery and rice fields. It offers a serene atmosphere while still being within easy reach of Ubud Center, popular cafes, yoga studios, restaurants, and local shops, making it an ideal location for both living and investment.

Bali Exception
Bali / Ubud
Commercial Zone

READY NOW 2 BEDROOM VILLA FOR SALE LEASEHOLD IN UBUD BE-2871

Inventory
2 Beds
Bathrooms
2 Baths
Built Area
123 m²
Land Plot
400 m²
Tenure
Lease 25yr
Yield Curve Status

Grade A investment — short-term rental yields 11.0% net return annually.

Go to Source via Bali Exception

The Investment

Brixfox Score76
GradeA
Brixfox Intelligence
76AExcellent
Score Breakdown
ROI & Yield84%
Capital Growth80%
Risk Profile77%
Market Demand76%

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
+10.3%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-0.7%
-$11K in 5yr (-3%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
11.0%
$2,830/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
11 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
9.1 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$166/night
50% ($83)Brixfox estimate($166/night)200% ($333)
Occupancy
81%
10%Brixfox estimate(81%)100%

Short-Term Rental

Yearly income
$33,965
Airbnb data$166/night · 81% occupancy
Rental income
$166/night · 81% occ.
$49,296
Running costs (20%)
Utilities, cleaning, maintenance
-$9,859
Income tax (10%)
Indonesian rental income tax
-$4,930
Property tax
Annual property tax
-$543
Net income
11.0% ROI
$33,965

Long-Term Rental

Yearly income
$20,859
23 comps
Rental income
$3,083/mo
$29,597
Agency fee (10%)
Finder's fee per tenant
-$2,960
Vacancy (~8%)
1.5mo gap per tenancy
-$2,277
Income tax (10%)
Indonesian rental income tax
-$2,960
Property tax
Annual property tax
-$543
Net income
6.7% ROI
$20,859

Short-term rental earns 1.6x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 25 years remaining.

$1.4M$1.1M$712K$356K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $310KPeak 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 9: 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
$299K
-3%
20 years remaining
Rental Income
+$180K
Total Position
$480K
+55%
9.1%/yr
Year 10
Capital Value
$208K
-33%
15 years remaining
Rental Income
+$389K
Total Position
$598K
+93%
6.8%/yr
Year 15
Capital Value
$107K
-65%
10 years remaining
Rental Income
+$632K
Total Position
$739K
+138%
6.0%/yr
Year 20
Capital Value
$31K
-90%
5 years remaining
Rental Income
+$913K
Total Position
$944K
+204%
5.7%/yr

Location

Bali

Ubud, Approximate area

Loading Map...

Airbnb Comp Analysis

No nearby Airbnb listings found

Villa Scorecard

Location
Good
Popular area with steady demand
Rental Yield
Strong
11.0% annual return
Occupancy
Strong
81% average occupancy
Nightly Rate
Good
$166 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Good
400 m² land area
Zoning
Strong
Zoned for short-term rentals
Tenure
Good
25 years remaining on lease

Top Highlights

High rental yield at 11.0% — outperforms most Bali villas
Strong occupancy at 81% — consistent booking demand
Stunning visuals with 9/10 instagrammability — commands premium nightly rates

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

61% occ.
8.2%
$2,122/mo
71% occ.
9.6%
$2,476/mo
81% occ.
11.0%
$2,830/mo
current
91% occ.
12.3%
$3,185/mo

Lease Timeline

25 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.