Off-plan 1 bedrooms Villa in Pererenan Beachside

Off-plan 1 bedrooms Villa in Pererenan Beachside

Bali, Bali

$235k

Price

10.7%

ROI

1

Bedrooms

85%

Occupancy

Ownership: leasehold
Land: 90 m²
Build: 82 m²
Est. Revenue: $37k/yr
Avg Nightly Rate: $119

Investment Analysis

This breathtaking 1-bedroom villa offers a seamless blend of modern sophistication and natural beauty . Designed for ultimate relaxation, this private retreat features open-concept living , floor-to-ceiling windows, and a serene outdoor space with a private plunge pool . Perfect for individuals or couples seeking an intimate yet luxurious escape in Bali’s lush landscapes.

Villas of Bali
Bali / Pererenan
Commercial Zone

Off-plan 1 bedrooms Villa in Pererenan Beachside

Inventory
1 Beds
Bathrooms
0 Baths
Built Area
82 m²
Land Plot
90 m²
Tenure
Lease 23yr
Yield Curve Status

Grade B investment — short-term rental yields 10.8% net return annually.

Go to Source via Villas of Bali

The Investment

Brixfox Score65
GradeB
Brixfox Intelligence
65BStrong
Score Breakdown
ROI & Yield72%
Capital Growth68%
Risk Profile67%
Market Demand65%

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
+8.2%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-2.6%
-$31K in 5yr (-13%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
10.8%
$2,118/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
9.2 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$119/night
50% ($59)Brixfox estimate($119/night)200% ($238)
Occupancy
85%
10%Brixfox estimate(85%)100%

Short-Term Rental

Yearly income
$25,420
Airbnb data$119/night · 85% occupancy
Rental income
$119/night · 85% occ.
$36,901
Running costs (20%)
Utilities, cleaning, maintenance
-$7,380
Income tax (10%)
Indonesian rental income tax
-$3,690
Property tax
Annual property tax
-$410
Net income
10.8% ROI
$25,420

Long-Term Rental

Yearly income
$19,206
50 comps
Rental income
$2,826/mo
$27,130
Agency fee (10%)
Finder's fee per tenant
-$2,713
Vacancy (~8%)
1.5mo gap per tenancy
-$2,087
Income tax (10%)
Indonesian rental income tax
-$2,713
Property tax
Annual property tax
-$410
Net income
8.2% ROI
$19,206

Short-term rental earns 1.3x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 23 years remaining.

$949K$712K$474K$237K$0Yr 0Yr 5Yr 10Yr 15Yr 20Purchase PriceIlliquid zoneUnsellableToday: $235KPeak 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
$204K
-13%
18 years remaining
Rental Income
+$135K
Total Position
$339K
+44%
7.6%/yr
Year 10
Capital Value
$131K
-44%
13 years remaining
Rental Income
+$291K
Total Position
$423K
+80%
6.1%/yr
Year 15
Capital Value
$61K
-74%
8 years remaining
Rental Income
+$473K
Total Position
$534K
+128%
5.6%/yr
Year 20
Capital Value
$15K
-94%
3 years remaining
Rental Income
+$683K
Total Position
$698K
+198%
5.6%/yr

Location

Bali

Pererenan, Approximate area

Loading Map...

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Strong
10.8% annual return
Occupancy
Strong
85% average occupancy
Nightly Rate
Average
$119 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Weak
90 m² land area
Zoning
Strong
Zoned for short-term rentals
Tenure
Good
23 years remaining on lease

Top Highlights

High rental yield at 10.8% — outperforms most Bali villas
Strong occupancy at 85% — consistent booking demand
Stunning visuals with 9/10 instagrammability — commands premium nightly rates

Watch Out

Secondary location — rental demand may be lower than premium areas
ADR of $119 limits revenue ceiling — consider repositioning potential

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

65% occ.
8.2%
$1,612/mo
75% occ.
9.5%
$1,865/mo
85% occ.
10.8%
$2,118/mo
current
95% occ.
12.1%
$2,372/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.