Luxury 3 bedrooms modern villa in Buduk

Luxury 3 bedrooms modern villa in Buduk

Bali, Bali

$778k

Price

2.7%

ROI

3

Bedrooms

44%

Occupancy

4 Bathrooms
Ownership: leasehold
Land: 420 m²
Build: 414 m²
Est. Revenue: $38k/yr
Avg Nightly Rate: $238

Investment Analysis

Built with a fusion of modern design and tropical elegance, this two-level villa offers a rare opportunity for both luxury living and commercial rental potential.

Villas of Bali
Bali / Canggu

Luxury 3 bedrooms modern villa in Buduk

Inventory
3 Beds
Bathrooms
4 Baths
Built Area
414 m²
Land Plot
420 m²
Tenure
Lease 25yr
Yield Curve Status

Grade C+ investment — long-term rental yields 4.5% net return annually.

Go to Source via Villas of Bali

The Investment

Brixfox Score47
GradeC+
Brixfox Intelligence
47C+Moderate
Score Breakdown
ROI & Yield52%
Capital Growth49%
Risk Profile50%
Market Demand47%

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
+2.6%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-0.7%
-$26K in 5yr (-3%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
3.3%
$2,109/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
24 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
30.7 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$238/night
50% ($119)Brixfox estimate($238/night)200% ($476)
Occupancy
44%
10%Brixfox estimate(44%)100%

Short-Term Rental

Yearly income
$25,310
Airbnb data$238/night · 44% occupancy
Rental income
$238/night · 44% occ.
$38,101
Running costs (20%)
Utilities, cleaning, maintenance
-$7,620
Income tax (10%)
Indonesian rental income tax
-$3,810
Property tax
Annual property tax
-$1,361
Net income
3.3% ROI
$25,310

Long-Term Rental

Yearly income
$35,355
50 comps
Rental income
$5,289/mo
$50,778
Agency fee (10%)
Finder's fee per tenant
-$5,078
Vacancy (~8%)
1.5mo gap per tenancy
-$3,906
Income tax (10%)
Indonesian rental income tax
-$5,078
Property tax
Annual property tax
-$1,361
Net income
4.5% ROI
$35,355

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

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$777,778
BPHTB (freehold transfer tax)$38,889
Notary & registration$1,800
Legal / due diligence$7,778
Total acquisition costs$48,467
Renovation (~$25/m², from finish level)
Estimated from finish level — luxury finish typically STR-ready.		$10,350
($0–$20,700)
Furnishing & STR launch
3bd × $6,500 base + appliances, electronics, outdoor, licence, photography, linens.		$42,900
All-in investment$879,495

Gross yield (asking)

4.9%

True gross yield (all-in)

4.3%

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 25 years remaining.

$1.1M$796K$531K$265K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $778KPeak 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 23: 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
$751K
-3%
20 years remaining
Rental Income
+$134K
Total Position
$886K
+14%
2.6%/yr
Year 10
Capital Value
$523K
-33%
15 years remaining
Rental Income
+$290K
Total Position
$813K
+5%
0.4%/yr
Year 15
Capital Value
$269K
-65%
10 years remaining
Rental Income
+$471K
Total Position
$740K
-5%
-0.3%/yr
Year 20
Capital Value
$78K
-90%
5 years remaining
Rental Income
+$680K
Total Position
$758K
-3%
-0.1%/yr

Location

Bali

Canggu, 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
Strong
Premium area with high rental demand
Rental Yield
Average
3.3% annual return
Occupancy
Weak
44% average occupancy
Nightly Rate
Strong
$238 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Good
420 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
25 years remaining on lease

Top Highlights

Prime location in Canggu — high tourist traffic
Premium nightly rate of $238 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates

Watch Out

Yield of 3.3% is near the market average — model your cashflow carefully
Occupancy at 44% — 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.
2.2%
$1,406/mo
40% occ.
3.0%
$1,913/mo
44% occ.
3.3%
$2,109/mo
current
54% occ.
4.0%
$2,616/mo

Lease Timeline

25 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.