Best Quality Villa Close to the Beach with Ocean View

Best Quality Villa Close to the Beach with Ocean View

Bali, Bali

$580k

Price

10.1%

ROI

4

Bedrooms

55%

Occupancy

5 Bathrooms
Ownership: leasehold
Land: 260 m²
Build: 285 m²
Est. Revenue: $103k/yr
Avg Nightly Rate: $515

Investment Analysis

This high quality villa is a brand new, ready-for-move-in property located just minutes from the beach in the highly desirable Pererenan area.

Villas of Bali
Bali / Pererenan
Commercial Zone

Best Quality Villa Close to the Beach with Ocean View

Inventory
4 Beds
Bathrooms
5 Baths
Built Area
285 m²
Land Plot
260 m²
Tenure
Lease 25yr
Yield Curve Status

Grade B investment — short-term rental yields 12.3% net return annually.

Go to Source via Villas of Bali

The Investment

Brixfox Score64
GradeB
Brixfox Intelligence
64BStrong
Score Breakdown
ROI & Yield70%
Capital Growth67%
Risk Profile66%
Market Demand64%

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
+11.6%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-0.7%
-$20K in 5yr (-3%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
12.3%
$5,924/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
10 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
8.2 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$515/night
50% ($258)Brixfox estimate($515/night)200% ($1030)
Occupancy
55%
10%Brixfox estimate(55%)100%

Short-Term Rental

Yearly income
$71,086
Airbnb data$515/night · 55% occupancy
Rental income
$515/night · 55% occ.
$103,002
Running costs (20%)
Utilities, cleaning, maintenance
-$20,600
Income tax (10%)
Indonesian rental income tax
-$10,300
Property tax
Annual property tax
-$1,015
Net income
12.3% ROI
$71,086

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$580,247
BPHTB (freehold transfer tax)$29,012
Notary & registration$1,800
Legal / due diligence$5,802
Total acquisition costs$36,614
Renovation (~$25/m², from finish level)
Estimated from finish level — luxury finish typically STR-ready.		$7,125
($0–$14,250)
Furnishing & STR launch
4bd × $6,500 base + appliances, electronics, outdoor, licence, photography, linens.		$50,100
All-in investment$674,086

Gross yield (asking)

17.8%

True gross yield (all-in)

15.3%

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.

$3.0M$2.2M$1.5M$745K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $580KPeak 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
$561K
-3%
20 years remaining
Rental Income
+$377K
Total Position
$938K
+62%
10.1%/yr
Year 10
Capital Value
$390K
-33%
15 years remaining
Rental Income
+$815K
Total Position
$1.2M
+108%
7.6%/yr
Year 15
Capital Value
$201K
-65%
10 years remaining
Rental Income
+$1.3M
Total Position
$1.5M
+162%
6.6%/yr
Year 20
Capital Value
$58K
-90%
5 years remaining
Rental Income
+$1.9M
Total Position
$2.0M
+239%
6.3%/yr

Location

Bali

Pererenan, 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
Average
Emerging or secondary location
Rental Yield
Strong
12.3% annual return
Occupancy
Average
55% average occupancy
Nightly Rate
Strong
$515 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Average
260 m² land area
Zoning
Strong
Zoned for short-term rentals
Tenure
Good
25 years remaining on lease

Top Highlights

High rental yield at 12.3% — outperforms most villas in this market
Premium nightly rate of $515 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 55% — factor in seasonal gaps

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.
7.7%
$3,731/mo
45% occ.
10.0%
$4,827/mo
55% occ.
12.3%
$5,924/mo
current
65% occ.
14.5%
$7,020/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.