Brand new 2 bedrooms villa in Pererenan

Brand new 2 bedrooms villa in Pererenan

Bali, Bali

$259k

Price

7.8%

ROI

2

Bedrooms

37%

Occupancy

3 Bathrooms
Ownership: leasehold
Land: 100 m²
Build: 100 m²
Est. Revenue: $23k/yr
Avg Nightly Rate: $167

Investment Analysis

This two-level property combines tropical living with Mediterranean-inspired architecture, designed to perform strongly in the daily rental market. High ceilings, wide panoramic windows, and quality European-standard materials create bright interiors, seamless indoor–outdoor flow, and a layout optimized for guest comfort and high occupancy.

Villas of Bali
Bali / Pererenan

Brand new 2 bedrooms villa in Pererenan

Inventory
2 Beds
Bathrooms
3 Baths
Built Area
100 m²
Land Plot
100 m²
Tenure
Lease 23yr
Yield Curve Status

Grade C investment — short-term rental yields 5.9% net return annually.

Go to Source via Villas of Bali

The Investment

Brixfox Score0
Grade—
Brixfox Intelligence
0—Weak
Score Breakdown
ROI & Yield0%
Capital Growth0%
Risk Profile5%
Market Demand0%

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
+3.3%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-2.6%
-$34K in 5yr (-13%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
5.9%
$1,276/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
22 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
16.9 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$167/night
50% ($84)Brixfox estimate($167/night)200% ($334)
Occupancy
37%
10%Brixfox estimate(37%)100%

Short-Term Rental

Yearly income
$15,308
Airbnb data$167/night · 37% occupancy
Rental income
$167/night · 37% occ.
$22,517
Running costs (20%)
Utilities, cleaning, maintenance
-$4,503
Income tax (10%)
Indonesian rental income tax
-$2,252
Property tax
Annual property tax
-$454
Net income
5.9% ROI
$15,308

Long-Term Rental

No long-term rental data available

Not enough comparable rentals in this area

Growth & Exit Strategy

How your investment grows over time

Leasehold with 23 years remaining.

$571K$428K$286K$143K$0Yr 0Yr 5Yr 10Yr 15Yr 20Purchase PriceIlliquid zoneUnsellableToday: $259KPeak Capital Value: NowPaid back
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 14: 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
$225K
-13%
18 years remaining
Rental Income
+$81K
Total Position
$307K
+18%
3.4%/yr
Year 10
Capital Value
$145K
-44%
13 years remaining
Rental Income
+$175K
Total Position
$321K
+24%
2.1%/yr
Year 15
Capital Value
$67K
-74%
8 years remaining
Rental Income
+$285K
Total Position
$352K
+36%
2.1%/yr
Year 20
Capital Value
$17K
-94%
3 years remaining
Rental Income
+$411K
Total Position
$428K
+65%
2.5%/yr

Location

Bali

Pererenan, Approximate area

Loading Map...

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Good
5.9% annual return
Occupancy
Weak
37% average occupancy
Nightly Rate
Good
$167 per night
Visual Appeal
Average
Not yet analyzed
Size & Space
Weak
100 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
23 years remaining on lease

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 37% — factor in seasonal gaps

Consider carefully. Returns are below market average for this price point.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

30% occ.
4.8%
$1,030/mo
40% occ.
6.4%
$1,386/mo
37% occ.
5.9%
$1,276/mo
current
47% occ.
7.6%
$1,632/mo

Lease Timeline

23 years remaining
Caution Zone

Approaching the illiquid zone. Plan your exit within the next 8 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.