Villas of Bali
1 / 5
Villas of Bali
Bali / Ubud
3 bedrooms joglo villa in South Ubud
Inventory
3 Beds
Bathrooms
4 Baths
Built Area
400 m²
Land Plot
440 m²
Tenure
Freehold
Yield Curve Status
Grade B investment — short-term rental yields 7.4% net return annually.
Go to Source via Villas of Bali
The Investment
Brixfox Score57
GradeB
Brixfox Intelligence
57BStrong
Score Breakdown
ROI & Yield63%
Capital Growth60%
Risk Profile59%
Market Demand57%
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
+11.7%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.3%
+$98K in 5yr (+22%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
7.4%
$2,764/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
8 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
13.6 yr
Rental only
Income Breakdown
Adjust Forecast
Customize your projections
Nightly Rate (ADR)
$215/night
50% ($107)Brixfox estimate($215/night)200% ($429)
Occupancy
62%
10%Brixfox estimate(62%)100%
Short-Term Rental
Yearly income
$33,163
Airbnb data$215/night · 62% occupancy
Rental income
$215/night · 62% occ.
$48,502
Running costs (20%)
Utilities, cleaning, maintenance
-$9,700
Income tax (10%)
Indonesian rental income tax
-$4,850
Property tax
Annual property tax
-$789
Net income
7.4% ROI
$33,163
Long-Term Rental
Yearly income
$32,430
17 comps
Rental income
$4,786/mo
$45,941
Agency fee (10%)
Finder's fee per tenant
-$4,594
Vacancy (~8%)
1.5mo gap per tenancy
-$3,534
Income tax (10%)
Indonesian rental income tax
-$4,594
Property tax
Annual property tax
-$789
Net income
7.2% ROI
$32,430
Short-term rental earns 1.0x more but requires active management.
Growth & Exit Strategy
How your investment grows over time
Freehold — 4%/yr appreciation in Bali.
Capital appreciation
Property value growing at +4%/yr based on Bali 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 12: rental income alone has repaid the full purchase price.
2x return
Year 8: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$548K
+22%
Rental Income
+$176K
Total Position
$724K
+61%
10.0%/yr
Year 10
Capital Value
$667K
+48%
Rental Income
+$380K
Total Position
$1.0M
+132%
8.8%/yr
Year 20
Capital Value
$987K
+119%
Rental Income
+$891K
Total Position
$1.9M
+317%
7.4%/yr
Year 30
Capital Value
$1.5M
+224%
Rental Income
+$1.6M
Total Position
$3.0M
+574%
6.6%/yr
Location
Bali
Ubud, Approximate area
Loading Map...
Villa Scorecard
Location
Good
Popular area with steady demand
Rental Yield
Good
7.4% annual return
Occupancy
Good
62% average occupancy
Nightly Rate
Strong
$215 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Good
440 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership
Top Highlights
Premium nightly rate of $215 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Freehold ownership — maximum long-term security
Watch Out
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
42% occ.
4.9%
$1,850/mo
52% occ.
6.1%
$2,307/mo
62% occ.
7.4%
$2,764/mo
current
72% occ.
8.6%
$3,220/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.