BEAUTIFUL MODERN CONTEMPORARY 2 BED VILLA IN SEMINYAK

BEAUTIFUL MODERN CONTEMPORARY 2 BED VILLA IN SEMINYAK

Bali, Bali

$127k

Price

9.5%

ROI

2

Bedrooms

63%

Occupancy

3 Bathrooms
Ownership: leasehold
Land: 110 m²
Build: 61.5 m²
Est. Revenue: $18k/yr
Avg Nightly Rate: $77

Investment Analysis

Perfectly positioned just a quick 10-minute drive from Seminyak Beach, this beautiful villa offers the ultimate Bali lifestyle. Enjoy being surrounded by renowned cafes, trendy restaurants, boutique shops, and beach clubs, all within easy reach.

Propertia
Bali / Seminyak

BEAUTIFUL MODERN CONTEMPORARY 2 BED VILLA IN SEMINYAK

Inventory
2 Beds
Bathrooms
3 Baths
Built Area
61.5 m²
Land Plot
110 m²
Tenure
Lease 19yr
Yield Curve Status

Grade B investment — short-term rental yields 9.6% net return annually.

Go to Source via Propertia

The Investment

Brixfox Score55
GradeB
Brixfox Intelligence
55BStrong
Score Breakdown
ROI & Yield61%
Capital Growth58%
Risk Profile57%
Market Demand55%

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
+3.0%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-6.6%
-$42K in 5yr (-33%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
9.6%
$1,013/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
16 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
10.4 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$77/night
50% ($39)Brixfox estimate($77/night)200% ($155)
Occupancy
63%
10%Brixfox estimate(63%)100%

Short-Term Rental

Yearly income
$12,156
Airbnb data$77/night · 63% occupancy
Rental income
$77/night · 63% occ.
$17,683
Running costs (20%)
Utilities, cleaning, maintenance
-$3,537
Income tax (10%)
Indonesian rental income tax
-$1,768
Property tax
Annual property tax
-$222
Net income
9.6% ROI
$12,156

Long-Term Rental

Yearly income
$7,906
43 comps
Rental income
$1,171/mo
$11,240
Agency fee (10%)
Finder's fee per tenant
-$1,124
Vacancy (~8%)
1.5mo gap per tenancy
-$865
Income tax (10%)
Indonesian rental income tax
-$1,124
Property tax
Annual property tax
-$222
Net income
6.2% ROI
$7,906

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

Growth & Exit Strategy

How your investment grows over time

Leasehold with 19 years remaining.

$351K$263K$176K$88K$0Yr 0Yr 5Yr 10Yr 15Purchase PriceIlliquid zoneUnsellableToday: $127KPeak 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 10: 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
$85K
-33%
14 years remaining
Rental Income
+$65K
Total Position
$150K
+18%
3.4%/yr
Year 10
Capital Value
$42K
-67%
9 years remaining
Rental Income
+$139K
Total Position
$181K
+43%
3.6%/yr
Year 15
Capital Value
$11K
-91%
4 years remaining
Rental Income
+$226K
Total Position
$238K
+87%
4.3%/yr
Leasehold Alert
With 19 years remaining, the property is approaching the illiquid zone. Consider your exit strategy within the next 4 years.

Location

Bali

Seminyak, Approximate area

Loading Map...

Villa Scorecard

Location
Strong
Premium area with high rental demand
Rental Yield
Strong
9.6% annual return
Occupancy
Good
63% average occupancy
Nightly Rate
Average
$77 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Weak
110 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
19 years remaining on lease

Top Highlights

Prime location in Seminyak — high tourist traffic
High rental yield at 9.6% — outperforms most Bali villas
Stunning visuals with 8/10 instagrammability — commands premium nightly rates

Watch Out

ADR of $77 limits revenue ceiling — consider repositioning potential
Compact plot at 110 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

43% occ.
6.5%
$683/mo
53% occ.
8.0%
$848/mo
63% occ.
9.6%
$1,013/mo
current
73% occ.
11.1%
$1,178/mo

Lease Timeline

19 years remaining
Caution Zone

Approaching the illiquid zone. Plan your exit within the next 4 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.