Modern Tropical 2 Bedroom Villa with Pool in North Canggu

Modern Tropical 2 Bedroom Villa with Pool in North Canggu

Bali, Bali

$278k

Price

7.4%

ROI

2

Bedrooms

77%

Occupancy

2 Bathrooms
Ownership: leasehold
Land: 145 m²
Build: 120 m²
Est. Revenue: $30k/yr
Avg Nightly Rate: $109

Investment Analysis

Situated in the highly desirable North Canggu area, this modern tropical style villa offers a perfect balance between contemporary living and Bali’s relaxed island atmosphere.

Villas of Bali
Bali / North Canggu

Modern Tropical 2 Bedroom Villa with Pool in North Canggu

Inventory
2 Beds
Bathrooms
2 Baths
Built Area
120 m²
Land Plot
145 m²
Tenure
Lease 22yr
Yield Curve Status

Grade C+ investment — long-term rental yields 7.5% net return annually.

Go to Source via Villas of Bali

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
+3.8%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-3.7%
-$51K in 5yr (-18%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
7.5%
$1,738/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
20 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
13.3 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$109/night
50% ($54)Brixfox estimate($109/night)200% ($218)
Occupancy
77%
10%Brixfox estimate(77%)100%

Short-Term Rental

Yearly income
$20,856
Airbnb data$109/night · 77% occupancy
Rental income
$109/night · 77% occ.
$30,489
Running costs (20%)
Utilities, cleaning, maintenance
-$6,098
Income tax (10%)
Indonesian rental income tax
-$3,049
Property tax
Annual property tax
-$486
Net income
7.5% ROI
$20,856

Long-Term Rental

Yearly income
$20,954
50 comps
Rental income
$3,089/mo
$29,652
Agency fee (10%)
Finder's fee per tenant
-$2,965
Vacancy (~8%)
1.5mo gap per tenancy
-$2,281
Income tax (10%)
Indonesian rental income tax
-$2,965
Property tax
Annual property tax
-$486
Net income
7.5% ROI
$20,954

Long-term rental earns more with lower risk and less effort.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 22 years remaining.

$732K$549K$366K$183K$0Yr 0Yr 5Yr 10Yr 15Yr 20Purchase PriceIlliquid zoneUnsellableToday: $278KPeak 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 12: 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
$227K
-18%
17 years remaining
Rental Income
+$111K
Total Position
$337K
+21%
4.0%/yr
Year 10
Capital Value
$138K
-50%
12 years remaining
Rental Income
+$239K
Total Position
$377K
+36%
3.1%/yr
Year 15
Capital Value
$59K
-79%
7 years remaining
Rental Income
+$388K
Total Position
$447K
+61%
3.2%/yr
Year 20
Capital Value
$12K
-96%
2 years remaining
Rental Income
+$560K
Total Position
$573K
+106%
3.7%/yr

Location

Bali

North Canggu, Approximate area

Loading Map...

Villa Scorecard

Location
Strong
Premium area with high rental demand
Rental Yield
Good
7.5% annual return
Occupancy
Strong
77% average occupancy
Nightly Rate
Average
$109 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Weak
145 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
22 years remaining on lease

Top Highlights

Prime location in North Canggu — high tourist traffic
Strong occupancy at 77% — consistent booking demand
Stunning visuals with 9/10 instagrammability — commands premium nightly rates

Watch Out

ADR of $109 limits revenue ceiling — consider repositioning potential
Compact plot at 145 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

57% occ.
5.5%
$1,275/mo
67% occ.
6.5%
$1,506/mo
77% occ.
7.5%
$1,738/mo
current
87% occ.
8.5%
$1,970/mo

Lease Timeline

22 years remaining
Caution Zone

Approaching the illiquid zone. Plan your exit within the next 7 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.