CONTEMPORARY 4 BEDROOM VILLA FOR SALE LEASEHOLD IN UBUD BE-1300

CONTEMPORARY 4 BEDROOM VILLA FOR SALE LEASEHOLD IN UBUD BE-1300

Ubud, Bali

$535k

Price

15.2%

ROI

4

Bedrooms

55%

Occupancy

4 Bathrooms
Ownership: Freehold
Land: 248 m²
Build: 213 m²
Est. Revenue: $117k/yr
Avg Nightly Rate: $581

Investment Analysis

This Villa BE-1300 located in Center is for sale with Leasehold ownership for EUR456,300, IDR8,937,790,800

Bali Exception
Ubud / Ubud

CONTEMPORARY 4 BEDROOM VILLA FOR SALE LEASEHOLD IN UBUD BE-1300

Inventory
4 Beds
Bathrooms
4 Baths
Built Area
213 m²
Land Plot
248 m²
Tenure
Freehold
Yield Curve Status

Grade A investment — short-term rental yields 15.2% net return annually.

Go to Source via Bali Exception

The Investment

Brixfox Score79
GradeA
Brixfox Intelligence
79AExcellent
Score Breakdown
ROI & Yield87%
Capital Growth83%
Risk Profile80%
Market Demand79%

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
+19.5%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.3%
+$116K in 5yr (+22%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
15.2%
$6,764/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
6.6 yr
Rental only

Income Breakdown

Figures are modelled estimates derived from comparable short-term-rental data — not guaranteed returns or financial advice. Do your own due diligence before investing.

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$581/night
50% ($290)Brixfox estimate($581/night)200% ($1161)
Occupancy
55%
10%Brixfox estimate(55%)100%

Short-Term Rental

Yearly income
$81,174
Airbnb data$581/night · 55% occupancy
Rental income
$581/night · 55% occ.
$117,300
Running costs (20%)
Utilities, cleaning, maintenance
-$23,460
Income tax (10%)
Indonesian rental income tax
-$11,730
Property tax
Annual property tax
-$936
Net income
15.2% ROI
$81,174

Long-Term Rental

No long-term rental data available

Not enough comparable rentals in this area

True all-in investment

What the headline asking price actually costs once mandatory taxes, fees, renovation, and furnishing are added. Yields rebased onto this number — closer to what you'll really earn against what you'll really pay.

Asking price$535,000
BPHTB (freehold transfer tax)$26,750
Notary & registration$1,800
Legal / due diligence$5,350
Total acquisition costs$33,900
Renovation (~$25/m², from finish level)
Estimated from finish level — luxury finish typically STR-ready.		$5,325
($0–$10,650)
Furnishing & STR launch
4bd × $6,500 base + appliances, electronics, outdoor, licence, photography, linens.		$50,100
All-in investment$624,325

Gross yield (asking)

21.9%

True gross yield (all-in)

18.8%

Bali estimates assume freehold (Hak Milik) acquisition via PT PMA. Leasehold (Hak Sewa) deals have lower transfer costs (~1% vs 5% BPHTB). Renovation rates calibrated to Bali contractor pricing. Working capital not included.

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Ubud.

$6.4M$4.8M$3.2M$1.6M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $535K
Capital appreciation
Property value growing at +4%/yr based on Ubud market trends.
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 7: rental income alone has repaid the full purchase price.
2x return
Year 5: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$651K
+22%
Rental Income
+$431K
Total Position
$1.1M
+102%
15.1%/yr
Year 10
Capital Value
$792K
+48%
Rental Income
+$931K
Total Position
$1.7M
+222%
12.4%/yr
Year 20
Capital Value
$1.2M
+119%
Rental Income
+$2.2M
Total Position
$3.4M
+527%
9.6%/yr
Year 30
Capital Value
$1.7M
+224%
Rental Income
+$3.9M
Total Position
$5.6M
+946%
8.1%/yr

Location

Ubud

Ubud, Approximate area

Loading Map...

Airbnb Comp Analysis

No nearby Airbnb listings found

Ask Brixfox AI

Conversational analysis — questions about this listing, answered from real data.

Try one of these

Villa Scorecard

Location
Good
Popular area with steady demand
Rental Yield
Strong
15.2% annual return
Occupancy
Average
55% average occupancy
Nightly Rate
Strong
$581 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Average
248 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 15.2% — outperforms most villas in this market
Premium nightly rate of $581 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates

Watch Out

Occupancy at 55% — factor in seasonal gaps
Compact plot at 248 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

35% occ.
9.6%
$4,292/mo
45% occ.
12.4%
$5,528/mo
55% occ.
15.2%
$6,764/mo
current
65% occ.
17.9%
$8,000/mo

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.