Off-plan 4 bedroom Tropical villa in Kerobokan

Off-plan 4 bedroom Tropical villa in Kerobokan

Bali, Bali

$290k

Price

8.9%

ROI

4

Bedrooms

52%

Occupancy

Ownership: leasehold
Land: 300 m²
Build: 141.5 m²
Est. Revenue: $75k/yr
Avg Nightly Rate: $392

Investment Analysis

A modern tropical villa designed for effortless indoor–outdoor living, blending sleek architecture with lush garden spaces. The layout offers a serene atmosphere ideal for personal living or as a strong rental investment, with thoughtful design elements created for comfort, privacy, and relaxation.

Villas of Bali
Bali / Kerobokan

Off-plan 4 bedroom Tropical villa in Kerobokan

Inventory
4 Beds
Bathrooms
0 Baths
Built Area
141.5 m²
Land Plot
300 m²
Tenure
Lease 24yr
Yield Curve Status

Grade B investment — short-term rental yields 17.9% net return annually.

Go to Source via Villas of Bali

The Investment

Brixfox Score59
GradeB
Brixfox Intelligence
59BStrong
Score Breakdown
ROI & Yield65%
Capital Growth62%
Risk Profile61%
Market Demand59%

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
+16.3%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-1.6%
-$23K in 5yr (-8%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
17.9%
$4,323/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
6 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
5.6 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$392/night
50% ($196)Brixfox estimate($392/night)200% ($783)
Occupancy
52%
10%Brixfox estimate(52%)100%

Short-Term Rental

Yearly income
$51,881
Airbnb data$392/night · 52% occupancy
Rental income
$392/night · 52% occ.
$74,841
Running costs (20%)
Utilities, cleaning, maintenance
-$14,968
Income tax (10%)
Indonesian rental income tax
-$7,484
Property tax
Annual property tax
-$508
Net income
17.9% ROI
$51,881

Long-Term Rental

Yearly income
$25,277
50 comps
Rental income
$3,715/mo
$35,660
Agency fee (10%)
Finder's fee per tenant
-$3,566
Vacancy (~8%)
1.5mo gap per tenancy
-$2,743
Income tax (10%)
Indonesian rental income tax
-$3,566
Property tax
Annual property tax
-$508
Net income
8.7% ROI
$25,277

Short-term rental earns 2.1x 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$290,123
BPHTB (freehold transfer tax)$14,506
Notary & registration$1,800
Legal / due diligence$2,901
Total acquisition costs$19,207
Renovation (~$25/m², from finish level)
Estimated from finish level — luxury finish typically STR-ready.		$3,538
($0–$7,075)
Furnishing & STR launch
4bd × $6,500 base + appliances, electronics, outdoor, licence, photography, linens.		$50,100
All-in investment$362,968

Gross yield (asking)

25.8%

True gross yield (all-in)

20.6%

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 24 years remaining.

$2.1M$1.5M$1.0M$513K$0Yr 0Yr 5Yr 10Yr 15Yr 20Purchase PriceIlliquid zoneUnsellableToday: $290KPeak 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 6: 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
$267K
-8%
19 years remaining
Rental Income
+$275K
Total Position
$542K
+87%
13.3%/yr
Year 10
Capital Value
$179K
-38%
14 years remaining
Rental Income
+$595K
Total Position
$774K
+167%
10.3%/yr
Year 15
Capital Value
$88K
-70%
9 years remaining
Rental Income
+$965K
Total Position
$1.1M
+263%
9.0%/yr
Year 20
Capital Value
$24K
-92%
4 years remaining
Rental Income
+$1.4M
Total Position
$1.4M
+389%
8.3%/yr

Location

Bali

Kerobokan, 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
17.9% annual return
Occupancy
Average
52% average occupancy
Nightly Rate
Strong
$392 per night
Visual Appeal
Strong
10/10 instagrammability
Size & Space
Average
300 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
24 years remaining on lease

Top Highlights

High rental yield at 17.9% — outperforms most villas in this market
Premium nightly rate of $392 — positioned in the top tier
Stunning visuals with 10/10 instagrammability — commands premium nightly rates

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 52% — 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

32% occ.
11.0%
$2,656/mo
42% occ.
14.4%
$3,489/mo
52% occ.
17.9%
$4,323/mo
current
62% occ.
21.3%
$5,157/mo

Lease Timeline

24 years remaining
Caution Zone

Approaching the illiquid zone. Plan your exit within the next 9 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.