Designated for commercial tourism use.
This zone is mandatory for legal daily rental operations and obtaining a Pondok Wisata license.
Luxury 5-Bedroom Villa with Private Pool & Yoga Space in Andong, Ubud
Grade B investment — long-term rental yields 8.0% net return annually.
The Investment
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.
Income Breakdown
Adjust Forecast
Short-Term Rental
Long-Term Rental
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 | $907,407 |
| BPHTB (freehold transfer tax) | $45,370 |
| Notary & registration | $1,800 |
| Legal / due diligence | $9,074 |
| Total acquisition costs | $56,244 |
| Renovation (~$25/m², from finish level) Estimated from finish level — luxury finish typically STR-ready. | $12,500 ($0–$25,000) |
| Furnishing & STR launch 5bd × $12,000 base + appliances, electronics, outdoor, licence, photography, linens. | $95,300 |
| All-in investment | $1,071,451 |
Gross yield (asking)
10.3%
True gross yield (all-in)
8.7%
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 27 years remaining.
Location
Bali
Ubud, Approximate area
Loading Map...
Airbnb Match Identified
Photo-verified · 95% confidence
Active Rental Income Detected
This villa is actively listed on Airbnb at $669/night with 51 reviews. This is a well-established listing with strong booking history.
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
Top Highlights
Watch Out
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
Lease Timeline
Your lease is in the safe zone. The property is liquid on the resale market and maintains strong valuation.
Financing note: Banks generally do not finance leasehold properties, regardless of the remaining duration. Buyers must purchase with cash or alternative financing.
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.