EXQUISITE MEDITERRANEAN VILLA IN SESEH

EXQUISITE MEDITERRANEAN VILLA IN SESEH

Bali, Bali

$346k

Price

7.4%

ROI

3

Bedrooms

72%

Occupancy

3 Bathrooms
Ownership: leasehold
Land: 242 m²
Build: 170 m²
Est. Revenue: $38k/yr
Avg Nightly Rate: $144

Investment Analysis

This elegant 3-bedroom Mediterranean villa in Seseh offers luxurious living on a spacious 2.42 Are land, boasting 170 sqm. Just 200 meters from the famous beach of Seseh and 15 minutes away from vibrant Canggu and Berawa.

Propertia
Bali / Seseh
Commercial Zone

EXQUISITE MEDITERRANEAN VILLA IN SESEH

Inventory
3 Beds
Bathrooms
3 Baths
Built Area
170 m²
Land Plot
242 m²
Tenure
Lease 27yr
Yield Curve Status

Grade C+ investment — long-term rental yields 9.8% net return annually.

Go to Source via Propertia

The Investment

Brixfox Score50
GradeC+
Brixfox Intelligence
50C+Moderate
Score Breakdown
ROI & Yield55%
Capital Growth53%
Risk Profile53%
Market Demand50%

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
+7.5%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-0.0%
-$363 in 5yr (-0%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
7.5%
$2,157/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
18 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
13.4 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$144/night
50% ($72)Brixfox estimate($144/night)200% ($288)
Occupancy
72%
10%Brixfox estimate(72%)100%

Short-Term Rental

Yearly income
$25,885
Airbnb data$144/night · 72% occupancy
Rental income
$144/night · 72% occ.
$37,843
Running costs (20%)
Utilities, cleaning, maintenance
-$7,569
Income tax (10%)
Indonesian rental income tax
-$3,784
Property tax
Annual property tax
-$605
Net income
7.5% ROI
$25,885

Long-Term Rental

Yearly income
$33,904
45 comps
Rental income
$4,971/mo
$47,726
Agency fee (10%)
Finder's fee per tenant
-$4,773
Vacancy (~8%)
1.5mo gap per tenancy
-$3,671
Income tax (10%)
Indonesian rental income tax
-$4,773
Property tax
Annual property tax
-$605
Net income
9.8% ROI
$33,904

Long-term rental earns more with lower risk and less effort.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 27 years remaining.

$1.2M$909K$606K$303K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $346KPeak Capital Value: Yr 2 ($351K)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
$345K
-0%
22 years remaining
Rental Income
+$137K
Total Position
$483K
+40%
6.9%/yr
Year 10
Capital Value
$282K
-19%
17 years remaining
Rental Income
+$297K
Total Position
$578K
+67%
5.3%/yr
Year 15
Capital Value
$172K
-50%
12 years remaining
Rental Income
+$481K
Total Position
$653K
+89%
4.3%/yr
Year 20
Capital Value
$73K
-79%
7 years remaining
Rental Income
+$696K
Total Position
$769K
+122%
4.1%/yr

Location

Bali

Seseh, Approximate area

Loading Map...

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Good
7.5% annual return
Occupancy
Good
72% average occupancy
Nightly Rate
Good
$144 per night
Visual Appeal
Average
Not yet analyzed
Size & Space
Average
242 m² land area
Zoning
Strong
Zoned for short-term rentals
Tenure
Strong
27 years remaining on lease

Top Highlights

Commercial Zone verified — fully licensed for short-term rentals
27+ year lease — strong tenure runway

Watch Out

Secondary location — rental demand may be lower than premium areas
Visual appeal is below average — photos may not compete well on Airbnb listings

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

52% occ.
5.4%
$1,544/mo
62% occ.
6.4%
$1,851/mo
72% occ.
7.5%
$2,157/mo
current
82% occ.
8.6%
$2,464/mo

Lease Timeline

27 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.