MODERN INSPIRED FAMILY HOME IN SEMINYAK

MODERN INSPIRED FAMILY HOME IN SEMINYAK

Bali, Bali

$262k

Price

10.8%

ROI

3

Bedrooms

50%

Occupancy

3 Bathrooms
Ownership: leasehold
Land: 140 m²
Build: 135 m²
Est. Revenue: $43k/yr
Avg Nightly Rate: $239

Investment Analysis

Situated in Seminyak, this exceptional villa is just a brief 5-minute drive from the captivating Seminyak Beach. Surrounded by lively attractions, cafes, and restaurants, the villa takes inspiration from Modern Design, effortlessly blending with nature to provide a comfortable and inviting living space for your pleasure.

Propertia
Bali / Seminyak

MODERN INSPIRED FAMILY HOME IN SEMINYAK

Inventory
3 Beds
Bathrooms
3 Baths
Built Area
135 m²
Land Plot
140 m²
Tenure
Lease 25yr
Yield Curve Status

Grade B investment — short-term rental yields 11.4% net return annually.

Go to Source via Propertia

The Investment

Brixfox Score61
GradeB
Brixfox Intelligence
61BStrong
Score Breakdown
ROI & Yield67%
Capital Growth64%
Risk Profile63%
Market Demand61%

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
+10.7%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-0.7%
-$9K in 5yr (-3%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
11.4%
$2,491/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
11 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
8.8 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$239/night
50% ($120)Brixfox estimate($239/night)200% ($478)
Occupancy
50%
10%Brixfox estimate(50%)100%

Short-Term Rental

Yearly income
$29,894
Airbnb data$239/night · 50% occupancy
Rental income
$239/night · 50% occ.
$43,362
Running costs (20%)
Utilities, cleaning, maintenance
-$8,672
Income tax (10%)
Indonesian rental income tax
-$4,336
Property tax
Annual property tax
-$459
Net income
11.4% ROI
$29,894

Long-Term Rental

Yearly income
$10,205
40 comps
Rental income
$1,536/mo
$14,749
Agency fee (10%)
Finder's fee per tenant
-$1,475
Vacancy (~8%)
1.5mo gap per tenancy
-$1,135
Income tax (10%)
Indonesian rental income tax
-$1,475
Property tax
Annual property tax
-$459
Net income
3.9% ROI
$10,205

Short-term rental earns 2.9x more but requires active management.

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$262,346
BPHTB (freehold transfer tax)$13,117
Notary & registration$1,800
Legal / due diligence$2,623
Total acquisition costs$17,540
Renovation (~$25/m², from finish level)
Estimated from finish level — luxury finish typically STR-ready.		$3,375
($0–$6,750)
Furnishing & STR launch
3bd × $6,500 base + appliances, electronics, outdoor, licence, photography, linens.		$42,900
All-in investment$326,161

Gross yield (asking)

16.5%

True gross yield (all-in)

13.3%

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

Leasehold with 25 years remaining.

$1.3M$940K$627K$313K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $262KPeak 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 8: 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
$253K
-3%
20 years remaining
Rental Income
+$159K
Total Position
$412K
+57%
9.5%/yr
Year 10
Capital Value
$176K
-33%
15 years remaining
Rental Income
+$343K
Total Position
$519K
+98%
7.1%/yr
Year 15
Capital Value
$91K
-65%
10 years remaining
Rental Income
+$556K
Total Position
$647K
+147%
6.2%/yr
Year 20
Capital Value
$26K
-90%
5 years remaining
Rental Income
+$803K
Total Position
$830K
+216%
5.9%/yr

Location

Bali

Seminyak, 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
Strong
Premium area with high rental demand
Rental Yield
Strong
11.4% annual return
Occupancy
Average
50% average occupancy
Nightly Rate
Strong
$239 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Weak
140 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
25 years remaining on lease

Top Highlights

Prime location in Seminyak — high tourist traffic
High rental yield at 11.4% — outperforms most villas in this market
Premium nightly rate of $239 — positioned in the top tier

Watch Out

Occupancy at 50% — factor in seasonal gaps
Compact plot at 140 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

30% occ.
6.8%
$1,490/mo
40% occ.
9.1%
$1,999/mo
50% occ.
11.4%
$2,491/mo
current
60% occ.
13.7%
$3,000/mo

Lease Timeline

25 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.