MODERN INSPIRED TOWNHOUSE IN SEMINYAK

MODERN INSPIRED TOWNHOUSE IN SEMINYAK

Bali, Bali

$278k

Price

13.3%

ROI

3

Bedrooms

69%

Occupancy

3 Bathrooms
Ownership: leasehold
Land: 140 m²
Build: 230 m²
Est. Revenue: $55k/yr
Avg Nightly Rate: $216

Investment Analysis

Nestled in the heart of Seminyak, this townhouse is just a quick 10-minute drive from Seminyak Beach. Surrounded by renowned cafes and restaurants, the villa seamlessly incorporates elements of Modern Design. With an open-plan kitchen and living area, this townhouse radiates a warm and inviting atmosphere. Prioritizing both privacy and comfort, it provides a dedicated parking space conveniently located at the complex’s entrance, comfortably accommodating up to 2 cars and a few bikes.

Propertia
Bali / Seminyak
Long Lease

MODERN INSPIRED TOWNHOUSE IN SEMINYAK

Inventory
3 Beds
Bathrooms
3 Baths
Built Area
230 m²
Land Plot
140 m²
Tenure
Lease 38yr
Yield Curve Status

Grade C+ investment — short-term rental yields 13.6% net return annually.

Go to Source via Propertia

The Investment

Brixfox Score49
GradeC+
Brixfox Intelligence
49C+Moderate
Score Breakdown
ROI & Yield54%
Capital Growth51%
Risk Profile52%
Market Demand49%

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
+16.8%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+3.2%
+$44K in 5yr (+16%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
13.6%
$3,153/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
6 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
7.3 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$216/night
50% ($108)Brixfox estimate($216/night)200% ($433)
Occupancy
69%
10%Brixfox estimate(69%)100%

Short-Term Rental

Yearly income
$37,836
Airbnb data$216/night · 69% occupancy
Rental income
$216/night · 69% occ.
$54,746
Running costs (20%)
Utilities, cleaning, maintenance
-$10,949
Income tax (10%)
Indonesian rental income tax
-$5,475
Property tax
Annual property tax
-$486
Net income
13.6% ROI
$37,836

Long-Term Rental

Yearly income
$12,196
40 comps
Rental income
$1,827/mo
$17,539
Agency fee (10%)
Finder's fee per tenant
-$1,754
Vacancy (~8%)
1.5mo gap per tenancy
-$1,349
Income tax (10%)
Indonesian rental income tax
-$1,754
Property tax
Annual property tax
-$486
Net income
4.4% ROI
$12,196

Short-term rental earns 3.1x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 38 years remaining.

$3.0M$2.3M$1.5M$752K$0Yr 0Yr 10Yr 20Yr 30Purchase PriceIlliquid zoneUnsellableToday: $278KPeak Capital Value: Yr 13 ($367K)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 7: 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
$322K
+16%
33 years remaining
Rental Income
+$201K
Total Position
$523K
+88%
13.5%/yr
Year 10
Capital Value
$358K
+29%
28 years remaining
Rental Income
+$434K
Total Position
$792K
+185%
11.0%/yr
Year 15
Capital Value
$364K
+31%
23 years remaining
Rental Income
+$704K
Total Position
$1.1M
+284%
9.4%/yr
Year 20
Capital Value
$316K
+14%
18 years remaining
Rental Income
+$1.0M
Total Position
$1.3M
+380%
8.2%/yr

Location

Bali

Seminyak, Approximate area

Loading Map...

Villa Scorecard

Location
Strong
Premium area with high rental demand
Rental Yield
Strong
13.6% annual return
Occupancy
Good
69% average occupancy
Nightly Rate
Strong
$216 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Weak
140 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
38 years remaining on lease

Top Highlights

Prime location in Seminyak — high tourist traffic
High rental yield at 13.6% — outperforms most Bali villas
Premium nightly rate of $216 — positioned in the top tier

Watch Out

Compact plot at 140 m² — limited expansion potential
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

49% occ.
9.6%
$2,232/mo
59% occ.
11.6%
$2,693/mo
69% occ.
13.6%
$3,153/mo
current
79% occ.
15.6%
$3,614/mo

Lease Timeline

38 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.