MODERN FAMILY VILLA IN PADONAN

MODERN FAMILY VILLA IN PADONAN

Bali, Bali

$240k

Price

8.1%

ROI

3

Bedrooms

72%

Occupancy

4 Bathrooms
Ownership: leasehold
Land: 120 m²
Build: 130 m²
Est. Revenue: $29k/yr
Avg Nightly Rate: $109

Investment Analysis

Situated in Padonan an extension area from Raya Canggu, this villa is just a brief 10-minute drive from the stunning Batu Bolong Beach. Enveloped by renowned cafes and restaurants, the villa is inspired by a bright and minimalist design. Prioritizing both privacy and comfort, the villa offers a dedicated parking spot conveniently located at the front of the unit, comfortably accommodating a bike and car. The inclusion of a beautiful swimming pool enhances the overall appeal, creating the perfect setting for an enjoyable stay. This villa stands out as an optimal choice for both permanent residence and as a rental property. Featuring three bedrooms with ensuite bathrooms and a guest toilet on the ground floor, this property is thoughtfully designed for families and small groups of travelers. The open-plan kitchen, dining, and living area contribute to a well-maintained atmosphere. Presenting a property with a 28-year leasehold and the potential for extension. Construction is set to commence upon receipt of the deposit, and completion is expected within 12 months. With only one unit available on the market, act swiftly to seize this opportunity before it slips away.

Propertia
Bali / Padonan

MODERN FAMILY VILLA IN PADONAN

Inventory
3 Beds
Bathrooms
4 Baths
Built Area
130 m²
Land Plot
120 m²
Tenure
Lease 28yr
Yield Curve Status

Grade D investment — short-term rental yields 8.2% net return annually.

Go to Source via Propertia

The Investment

Brixfox Score32
GradeD
Brixfox Intelligence
32DBelow Avg
Score Breakdown
ROI & Yield35%
Capital Growth34%
Risk Profile35%
Market Demand32%

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
+8.5%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+0.3%
+$3K in 5yr (+1%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
8.2%
$1,643/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
14 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
12.2 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$109/night
50% ($55)Brixfox estimate($109/night)200% ($219)
Occupancy
72%
10%Brixfox estimate(72%)100%

Short-Term Rental

Yearly income
$19,720
Airbnb data$109/night · 72% occupancy
Rental income
$109/night · 72% occ.
$28,771
Running costs (20%)
Utilities, cleaning, maintenance
-$5,754
Income tax (10%)
Indonesian rental income tax
-$2,877
Property tax
Annual property tax
-$420
Net income
8.2% ROI
$19,720

Long-Term Rental

Yearly income
$10,857
50 comps
Rental income
$1,625/mo
$15,596
Agency fee (10%)
Finder's fee per tenant
-$1,560
Vacancy (~8%)
1.5mo gap per tenancy
-$1,200
Income tax (10%)
Indonesian rental income tax
-$1,560
Property tax
Annual property tax
-$420
Net income
4.5% ROI
$10,857

Short-term rental earns 1.8x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 28 years remaining.

$974K$730K$487K$243K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $240KPeak Capital Value: Yr 3 ($246K)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 11: 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
$244K
+1%
23 years remaining
Rental Income
+$105K
Total Position
$348K
+45%
7.7%/yr
Year 10
Capital Value
$212K
-12%
18 years remaining
Rental Income
+$226K
Total Position
$438K
+82%
6.2%/yr
Year 15
Capital Value
$136K
-43%
13 years remaining
Rental Income
+$367K
Total Position
$503K
+110%
5.1%/yr
Year 20
Capital Value
$63K
-74%
8 years remaining
Rental Income
+$530K
Total Position
$593K
+147%
4.6%/yr

Location

Bali

Padonan, Approximate area

Loading Map...

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Strong
8.2% annual return
Occupancy
Good
72% average occupancy
Nightly Rate
Average
$109 per night
Visual Appeal
Average
Not yet analyzed
Size & Space
Weak
120 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
28 years remaining on lease

Top Highlights

High rental yield at 8.2% — outperforms most Bali villas
28+ year lease — strong tenure runway

Watch Out

Secondary location — rental demand may be lower than premium areas
ADR of $109 limits revenue ceiling — consider repositioning potential

Consider carefully. Returns are below market average for this price point.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

52% occ.
5.9%
$1,177/mo
62% occ.
7.0%
$1,410/mo
72% occ.
8.2%
$1,643/mo
current
82% occ.
9.4%
$1,876/mo

Lease Timeline

28 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.