Luxurious 5-Bedroom Villa in Tegallalang Ubud for Sale Leasehold

Luxurious 5-Bedroom Villa in Tegallalang Ubud for Sale Leasehold

Bali, Bali

$728k

Price

7.2%

ROI

5

Bedrooms

49%

Occupancy

5 Bathrooms
Ownership: leasehold
Land: 700 m²
Build: 215 m²
Est. Revenue: $77k/yr
Avg Nightly Rate: $429

Investment Analysis

A fully furnished 5-bedroom leasehold villa in Tegallalang, Ubud, set on 700 sqm with a 215 sqm build. The main appeal is its modern tropical design, wellness spaces, and a large pool with a sunken sunbed, framed by rice field and jungle views.

Villas of Bali
Bali / Ubud

Luxurious 5-Bedroom Villa in Tegallalang Ubud for Sale Leasehold

Inventory
5 Beds
Bathrooms
5 Baths
Built Area
215 m²
Land Plot
700 m²
Tenure
Lease 26yr
Yield Curve Status

Grade B investment — long-term rental yields 8.1% net return annually.

Go to Source via Villas of Bali

The Investment

Brixfox Score58
GradeB
Brixfox Intelligence
58BStrong
Score Breakdown
ROI & Yield64%
Capital Growth61%
Risk Profile60%
Market Demand58%

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
+6.8%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-0.3%
-$12K in 5yr (-2%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
7.2%
$4,363/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
19 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
13.9 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$429/night
50% ($214)Brixfox estimate($429/night)200% ($857)
Occupancy
49%
10%Brixfox estimate(49%)100%

Short-Term Rental

Yearly income
$52,355
Airbnb data$429/night · 49% occupancy
Rental income
$429/night · 49% occ.
$76,614
Running costs (20%)
Utilities, cleaning, maintenance
-$15,323
Income tax (10%)
Indonesian rental income tax
-$7,661
Property tax
Annual property tax
-$1,275
Net income
7.2% ROI
$52,355

Long-Term Rental

Yearly income
$59,344
9 comps
Rental income
$8,733/mo
$83,834
Agency fee (10%)
Finder's fee per tenant
-$8,383
Vacancy (~8%)
1.5mo gap per tenancy
-$6,449
Income tax (10%)
Indonesian rental income tax
-$8,383
Property tax
Annual property tax
-$1,275
Net income
8.1% ROI
$59,344

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$728,395
BPHTB (freehold transfer tax)$36,420
Notary & registration$1,800
Legal / due diligence$7,284
Total acquisition costs$45,504
Renovation (~$25/m², from finish level)
Estimated from finish level — luxury finish typically STR-ready.		$5,375
($0–$10,750)
Furnishing & STR launch
5bd × $12,000 base + appliances, electronics, outdoor, licence, photography, linens.		$95,300
All-in investment$874,574

Gross yield (asking)

10.5%

True gross yield (all-in)

8.8%

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 26 years remaining.

$2.3M$1.7M$1.2M$580K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $728KPeak Capital Value: Yr 1 ($734K)Paid 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 12: 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
$716K
-2%
21 years remaining
Rental Income
+$278K
Total Position
$994K
+36%
6.4%/yr
Year 10
Capital Value
$543K
-26%
16 years remaining
Rental Income
+$600K
Total Position
$1.1M
+57%
4.6%/yr
Year 15
Capital Value
$308K
-58%
11 years remaining
Rental Income
+$974K
Total Position
$1.3M
+76%
3.8%/yr
Year 20
Capital Value
$114K
-84%
6 years remaining
Rental Income
+$1.4M
Total Position
$1.5M
+109%
3.8%/yr

Location

Bali

Ubud, 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
Good
Popular area with steady demand
Rental Yield
Good
7.2% annual return
Occupancy
Average
49% average occupancy
Nightly Rate
Strong
$429 per night
Visual Appeal
Strong
10/10 instagrammability
Size & Space
Strong
700 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
26 years remaining on lease

Top Highlights

Premium nightly rate of $429 — positioned in the top tier
Stunning visuals with 10/10 instagrammability — commands premium nightly rates
Generous 700 m² land — room for expansion or amenities

Watch Out

Occupancy at 49% — factor in seasonal gaps
STR zoning not confirmed — verify before purchasing for short-term rental use

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.
4.3%
$2,632/mo
40% occ.
5.8%
$3,544/mo
49% occ.
7.2%
$4,363/mo
current
59% occ.
8.7%
$5,276/mo

Lease Timeline

26 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.