CHARMING FINISHED 4 BEDROOM VILLA IN PRIME CANGGU

CHARMING FINISHED 4 BEDROOM VILLA IN PRIME CANGGU

Bali, Bali

$377k

Price

8.0%

ROI

4

Bedrooms

55%

Occupancy

4 Bathrooms
Ownership: leasehold
Land: 350 m²
Build: 200 m²
Est. Revenue: $100k/yr
Avg Nightly Rate: $497

Investment Analysis

Located in the prime area of Canggu, less than 10 minutes’ drive to Canggu Beach, this beautifully finished villa is built on 3.5 Are of land with a generous 200 sqm building size. Surrounded by popular restaurants, trendy cafés, famous gyms, wellness retreats, and international schools, the location offers both everyday convenience and strong long-term value for families and investors alike.

Propertia
Bali / Canggu

CHARMING FINISHED 4 BEDROOM VILLA IN PRIME CANGGU

Inventory
4 Beds
Bathrooms
4 Baths
Built Area
200 m²
Land Plot
350 m²
Tenure
Lease 15yr
Yield Curve Status

Grade C+ investment — short-term rental yields 18.4% net return annually.

Go to Source via Propertia

The Investment

Brixfox Score54
GradeC+
Brixfox Intelligence
54C+Moderate
Score Breakdown
ROI & Yield59%
Capital Growth57%
Risk Profile56%
Market Demand54%

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
+8.7%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-9.7%
-$183K in 5yr (-48%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
18.4%
$5,760/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
5.4 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$497/night
50% ($249)Brixfox estimate($497/night)200% ($994)
Occupancy
55%
10%Brixfox estimate(55%)100%

Short-Term Rental

Yearly income
$69,114
Airbnb data$497/night · 55% occupancy
Rental income
$497/night · 55% occ.
$99,676
Running costs (20%)
Utilities, cleaning, maintenance
-$19,935
Income tax (10%)
Indonesian rental income tax
-$9,968
Property tax
Annual property tax
-$659
Net income
18.4% ROI
$69,114

Long-Term Rental

Yearly income
$45,924
50 comps
Rental income
$6,711/mo
$64,424
Agency fee (10%)
Finder's fee per tenant
-$6,442
Vacancy (~8%)
1.5mo gap per tenancy
-$4,956
Income tax (10%)
Indonesian rental income tax
-$6,442
Property tax
Annual property tax
-$659
Net income
12.2% ROI
$45,924

Short-term rental earns 1.5x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 15 years remaining.

$1.5M$1.1M$739K$370K$0Yr 0Yr 5Yr 10Yr 15Purchase PriceIlliquid zoneUnsellableToday: $377KPeak 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 6: 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
$194K
-48%
10 years remaining
Rental Income
+$367K
Total Position
$561K
+49%
8.3%/yr
Year 10
Capital Value
$56K
-85%
5 years remaining
Rental Income
+$792K
Total Position
$849K
+125%
8.5%/yr
Leasehold Alert
With 15 years remaining, the property is approaching the illiquid zone. Consider your exit strategy within the next 0 years.

Location

Bali

Canggu, Approximate area

Loading Map...

Airbnb Comp Analysis

No nearby Airbnb listings found

Villa Scorecard

Location
Strong
Premium area with high rental demand
Rental Yield
Strong
18.4% annual return
Occupancy
Average
55% average occupancy
Nightly Rate
Strong
$497 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Good
350 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
15 years remaining on lease

Top Highlights

Prime location in Canggu — high tourist traffic
High rental yield at 18.4% — outperforms most Bali villas
Premium nightly rate of $497 — positioned in the top tier

Watch Out

Occupancy at 55% — 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

35% occ.
11.6%
$3,643/mo
45% occ.
15.0%
$4,701/mo
55% occ.
18.4%
$5,760/mo
current
65% occ.
21.7%
$6,818/mo

Lease Timeline

15 years remaining
Caution Zone

Approaching the illiquid zone. Plan your exit within the next 0 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.