Elegant 5-Bedroom Villa in the Heart of Seminyak

Elegant 5-Bedroom Villa in the Heart of Seminyak

Bali, Bali

$1.1M

Price

4.8%

ROI

5

Bedrooms

49%

Occupancy

5 Bathrooms
Ownership: leasehold
Land: 700 m²
Build: 430 m²
Est. Revenue: $80k/yr
Avg Nightly Rate: $449

Investment Analysis

This elegant 5-bedroom villa sits in one of Seminyak’s most sought-after areas , perfectly balancing tranquility and convenience. Located just minutes from Bali’s top restaurants, cafes, and boutiques , and a short drive to the beachfront , this property offers both lifestyle and investment value in one.

Villas of Bali
Bali / Seminyak
Commercial Zone

Elegant 5-Bedroom Villa in the Heart of Seminyak

Inventory
5 Beds
Bathrooms
5 Baths
Built Area
430 m²
Land Plot
700 m²
Tenure
Lease 28yr
Yield Curve Status

Grade C investment — short-term rental yields 4.8% 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
+5.1%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+0.3%
+$16K in 5yr (+1%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
4.8%
$4,500/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
27 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
20.9 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$449/night
50% ($225)Brixfox estimate($449/night)200% ($898)
Occupancy
49%
10%Brixfox estimate(49%)100%

Short-Term Rental

Yearly income
$54,002
Airbnb data$449/night · 49% occupancy
Rental income
$449/night · 49% occ.
$79,970
Running costs (20%)
Utilities, cleaning, maintenance
-$15,994
Income tax (10%)
Indonesian rental income tax
-$7,997
Property tax
Annual property tax
-$1,977
Net income
4.8% ROI
$54,002

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 28 years remaining.

$2.7M$2.0M$1.3M$667K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $1.1MPeak Capital Value: Yr 3 ($1.2M)Paid 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 17: 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
$1.1M
+1%
23 years remaining
Rental Income
+$287K
Total Position
$1.4M
+27%
4.9%/yr
Year 10
Capital Value
$996K
-12%
18 years remaining
Rental Income
+$619K
Total Position
$1.6M
+43%
3.6%/yr
Year 15
Capital Value
$642K
-43%
13 years remaining
Rental Income
+$1.0M
Total Position
$1.6M
+46%
2.5%/yr
Year 20
Capital Value
$298K
-74%
8 years remaining
Rental Income
+$1.5M
Total Position
$1.7M
+55%
2.2%/yr

Location

Bali

Seminyak, Approximate area

Loading Map...

Villa Scorecard

Location
Strong
Premium area with high rental demand
Rental Yield
Average
4.8% annual return
Occupancy
Average
49% average occupancy
Nightly Rate
Strong
$449 per night
Visual Appeal
Average
Not yet analyzed
Size & Space
Strong
700 m² land area
Zoning
Strong
Zoned for short-term rentals
Tenure
Strong
28 years remaining on lease

Top Highlights

Prime location in Seminyak — high tourist traffic
Premium nightly rate of $449 — positioned in the top tier
Generous 700 m² land — room for expansion or amenities

Watch Out

Yield of 4.8% is near the market average — model your cashflow carefully
Occupancy at 49% — 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

30% occ.
2.9%
$2,703/mo
40% occ.
3.9%
$3,659/mo
49% occ.
4.8%
$4,520/mo
current
59% occ.
5.8%
$5,476/mo

Lease Timeline

28 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.