STUNNING SPANISH-INSPIRED DESIGNER VILLA IN THE HEART OF BINGIN

STUNNING SPANISH-INSPIRED DESIGNER VILLA IN THE HEART OF BINGIN

Bali, Bali

$228k

Price

19.4%

ROI

1

Bedrooms

85%

Occupancy

1 Bathrooms
Ownership: leasehold
Land: 67 m²
Build: 130 m²
Est. Revenue: $66k/yr
Avg Nightly Rate: $213

Investment Analysis

Located in the prime area of Bingin, only 5 minutes’ drive to Bingin Beach, this beautifully designed 1-bedroom villa is built on 0.67 Are of land with a generous 130 sqm building size. Surrounded by popular restaurants, trendy cafés, famous gyms, and wellness retreats, the location perfectly aligns with today’s strong rental demand. Designed in a timeless Spanish-inspired style, the villa features elegant arches, warm textures, and a stunning high void ceiling that creates a bright and spacious atmosphere. The enclosed living area flows seamlessly to the private swimming pool and dedicated office space, ideal for both short-term holiday stays and long-term guests. Read More The elevated mezzanine-style bedroom enhances the architectural character of the villa while maximizing space, natural light, and functionality. This smart layout creates a unique living experience that feels open yet intimate, exactly what guests are looking for in Bingin! With completion scheduled for Q1 2027, this stylish, compact, and strategically located project presents a smart entry-level investment opportunity in one of Bali’s most in-demand areas.

Propertia
Bali / Bingin
Commercial Zone

STUNNING SPANISH-INSPIRED DESIGNER VILLA IN THE HEART OF BINGIN

Inventory
1 Beds
Bathrooms
1 Baths
Built Area
130 m²
Land Plot
67 m²
Tenure
Lease 29yr
Yield Curve Status

Grade C+ investment — short-term rental yields 20.0% net return annually.

Go to Source via Propertia

The Investment

Brixfox Score48
GradeC+
Brixfox Intelligence
48C+Moderate
Score Breakdown
ROI & Yield53%
Capital Growth50%
Risk Profile51%
Market Demand48%

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
+20.6%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+0.6%
+$7K in 5yr (+3%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
20.0%
$3,814/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
5 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
5.0 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$213/night
50% ($106)Brixfox estimate($213/night)200% ($425)
Occupancy
85%
10%Brixfox estimate(85%)100%

Short-Term Rental

Yearly income
$45,765
Airbnb data$213/night · 85% occupancy
Rental income
$213/night · 85% occ.
$65,950
Running costs (20%)
Utilities, cleaning, maintenance
-$13,190
Income tax (10%)
Indonesian rental income tax
-$6,595
Property tax
Annual property tax
-$400
Net income
20.0% ROI
$45,765

Long-Term Rental

Yearly income
$19,937
7 comps
Rental income
$2,930/mo
$28,125
Agency fee (10%)
Finder's fee per tenant
-$2,813
Vacancy (~8%)
1.5mo gap per tenancy
-$2,163
Income tax (10%)
Indonesian rental income tax
-$2,813
Property tax
Annual property tax
-$400
Net income
8.7% ROI
$19,937

Short-term rental earns 2.3x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 29 years remaining.

$2.4M$1.8M$1.2M$595K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $228KPeak Capital Value: Yr 4 ($236K)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 5: 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
$235K
+3%
24 years remaining
Rental Income
+$243K
Total Position
$478K
+109%
15.9%/yr
Year 10
Capital Value
$216K
-5%
19 years remaining
Rental Income
+$525K
Total Position
$741K
+224%
12.5%/yr
Year 15
Capital Value
$145K
-36%
14 years remaining
Rental Income
+$851K
Total Position
$996K
+336%
10.3%/yr
Year 20
Capital Value
$72K
-69%
9 years remaining
Rental Income
+$1.2M
Total Position
$1.3M
+470%
9.1%/yr

Location

Bali

Bingin, Approximate area

Loading Map...

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Strong
20.0% annual return
Occupancy
Strong
85% average occupancy
Nightly Rate
Strong
$213 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Weak
67 m² land area
Zoning
Strong
Zoned for short-term rentals
Tenure
Strong
29 years remaining on lease

Top Highlights

High rental yield at 20.0% — outperforms most Bali villas
Strong occupancy at 85% — consistent booking demand
Premium nightly rate of $213 — positioned in the top tier

Watch Out

Secondary location — rental demand may be lower than premium areas
Compact plot at 67 m² — limited expansion potential

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

65% occ.
15.3%
$2,909/mo
75% occ.
17.7%
$3,361/mo
85% occ.
20.0%
$3,814/mo
current
95% occ.
22.4%
$4,266/mo

Lease Timeline

29 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.