Stylish 3-Bedroom Villa with Jungle View in Ubud

Stylish 3-Bedroom Villa with Jungle View in Ubud

Bali, Bali

$278k

Price

17.5%

ROI

3

Bedrooms

73%

Occupancy

3 Bathrooms
Ownership: leasehold
Land: 400 m²
Build: 128 m²
Est. Revenue: $72k/yr
Avg Nightly Rate: $268

Investment Analysis

A 3-bedroom leasehold villa in Ubud–Mas, set on 400 m² with jungle views and a single-level layout.

Villas of Bali
Bali / Ubud
Commercial Zone

Stylish 3-Bedroom Villa with Jungle View in Ubud

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

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

Go to Source via Villas of Bali

The Investment

Brixfox Score76
GradeA
Brixfox Intelligence
76AExcellent
Score Breakdown
ROI & Yield84%
Capital Growth80%
Risk Profile77%
Market Demand76%

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
+15.3%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-2.6%
-$36K in 5yr (-13%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
17.9%
$4,141/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
7 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)
$268/night
50% ($134)Brixfox estimate($268/night)200% ($536)
Occupancy
73%
10%Brixfox estimate(73%)100%

Short-Term Rental

Yearly income
$49,695
Airbnb data$268/night · 73% occupancy
Rental income
$268/night · 73% occ.
$71,687
Running costs (20%)
Utilities, cleaning, maintenance
-$14,337
Income tax (10%)
Indonesian rental income tax
-$7,169
Property tax
Annual property tax
-$486
Net income
17.9% ROI
$49,695

Long-Term Rental

Yearly income
$17,107
21 comps
Rental income
$2,534/mo
$24,331
Agency fee (10%)
Finder's fee per tenant
-$2,433
Vacancy (~8%)
1.5mo gap per tenancy
-$1,872
Income tax (10%)
Indonesian rental income tax
-$2,433
Property tax
Annual property tax
-$486
Net income
6.2% ROI
$17,107

Short-term rental earns 2.9x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 23 years remaining.

$1.9M$1.4M$927K$464K$0Yr 0Yr 5Yr 10Yr 15Yr 20Purchase PriceIlliquid zoneUnsellableToday: $278KPeak 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
$242K
-13%
18 years remaining
Rental Income
+$264K
Total Position
$505K
+82%
12.7%/yr
Year 10
Capital Value
$156K
-44%
13 years remaining
Rental Income
+$570K
Total Position
$725K
+161%
10.1%/yr
Year 15
Capital Value
$72K
-74%
8 years remaining
Rental Income
+$924K
Total Position
$996K
+259%
8.9%/yr
Year 20
Capital Value
$18K
-94%
3 years remaining
Rental Income
+$1.3M
Total Position
$1.4M
+387%
8.2%/yr

Location

Bali

Ubud, Approximate area

Loading Map...

Villa Scorecard

Location
Good
Popular area with steady demand
Rental Yield
Strong
17.9% annual return
Occupancy
Good
73% average occupancy
Nightly Rate
Strong
$268 per night
Visual Appeal
Strong
10/10 instagrammability
Size & Space
Good
400 m² land area
Zoning
Strong
Zoned for short-term rentals
Tenure
Good
23 years remaining on lease

Top Highlights

High rental yield at 17.9% — outperforms most Bali villas
Premium nightly rate of $268 — positioned in the top tier
Stunning visuals with 10/10 instagrammability — commands premium nightly rates

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

53% occ.
13.0%
$3,000/mo
63% occ.
15.4%
$3,570/mo
73% occ.
17.9%
$4,141/mo
current
83% occ.
20.4%
$4,712/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.