Peaceful 3-Bedroom Family Villa for Sale in Nyuh Kuning, Ubud

Peaceful 3-Bedroom Family Villa for Sale in Nyuh Kuning, Ubud

Bali, Bali

$346k

Price

12.6%

ROI

3

Bedrooms

47%

Occupancy

3 Bathrooms
Ownership: leasehold
Land: 500 m²
Build: 275 m²
Est. Revenue: $51k/yr
Avg Nightly Rate: $296

Investment Analysis

A recently renovated, fully furnished 3-bedroom leasehold villa in Nyuh Kuning, Ubud, set on 500 sqm with open rice field and garden views.

Villas of Bali
Bali / Ubud

Peaceful 3-Bedroom Family Villa for Sale in Nyuh Kuning, Ubud

Inventory
3 Beds
Bathrooms
3 Baths
Built Area
275 m²
Land Plot
500 m²
Tenure
Lease 24yr
Yield Curve Status

Grade B investment — short-term rental yields 10.1% net return annually.

Go to Source via Villas of Bali

The Investment

Brixfox Score63
GradeB
Brixfox Intelligence
63BStrong
Score Breakdown
ROI & Yield69%
Capital Growth66%
Risk Profile65%
Market Demand63%

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
+8.5%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-1.6%
-$28K in 5yr (-8%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
10.1%
$2,924/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
13 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
9.9 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$296/night
50% ($148)Brixfox estimate($296/night)200% ($592)
Occupancy
47%
10%Brixfox estimate(47%)100%

Short-Term Rental

Yearly income
$35,083
Airbnb data$296/night · 47% occupancy
Rental income
$296/night · 47% occ.
$50,983
Running costs (20%)
Utilities, cleaning, maintenance
-$10,197
Income tax (10%)
Indonesian rental income tax
-$5,098
Property tax
Annual property tax
-$605
Net income
10.1% ROI
$35,083

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$345,679
BPHTB (freehold transfer tax)$17,284
Notary & registration$1,800
Legal / due diligence$3,457
Total acquisition costs$22,541
Renovation (~$130/m², from finish level)
Estimated from finish level — mid-range usually needs light refresh.		$35,750
($22,000–$49,500)
Furnishing & STR launch
3bd × $3,500 base + appliances, electronics, outdoor, licence, photography, linens.		$26,500
All-in investment$430,470

Gross yield (asking)

14.7%

True gross yield (all-in)

11.8%

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.

$1.4M$1.0M$694K$347K$0Yr 0Yr 5Yr 10Yr 15Yr 20Purchase PriceIlliquid zoneUnsellableToday: $346KPeak 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 9: 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
$318K
-8%
19 years remaining
Rental Income
+$186K
Total Position
$504K
+46%
7.8%/yr
Year 10
Capital Value
$214K
-38%
14 years remaining
Rental Income
+$402K
Total Position
$616K
+78%
5.9%/yr
Year 15
Capital Value
$105K
-70%
9 years remaining
Rental Income
+$653K
Total Position
$758K
+119%
5.4%/yr
Year 20
Capital Value
$29K
-92%
4 years remaining
Rental Income
+$943K
Total Position
$971K
+181%
5.3%/yr

Location

Bali

Ubud, 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
Good
Popular area with steady demand
Rental Yield
Strong
10.1% annual return
Occupancy
Average
47% average occupancy
Nightly Rate
Strong
$296 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Good
500 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
24 years remaining on lease

Top Highlights

High rental yield at 10.1% — outperforms most villas in this market
Premium nightly rate of $296 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates

Watch Out

Occupancy at 47% — factor in seasonal gaps
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

30% occ.
6.4%
$1,841/mo
40% occ.
8.6%
$2,472/mo
47% occ.
10.1%
$2,924/mo
current
57% occ.
12.3%
$3,554/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.