Off-plan villa in Cepaka – North Canggu

Off-plan villa in Cepaka – North Canggu

Tabanan, Bali

$177k

Price

3

Bedrooms

52%

Occupancy

3 Bathrooms
Ownership: Leasehold
Land: 100 m²
Build: 109 m²
Est. Revenue: $43k/yr
Avg Nightly Rate: $242

Investment Analysis

This off-plan 3-bedroom villa in the Cepaka area offers a practical layout, private pool, and fully furnished delivery, making it a strong option for both lifestyle buyers and rental-focused investors. Located in a fast-growing North Canggu pocket, the property combines residential comfort, tourism zoning, and staged payment flexibility with a lease structure suited for long-term

3-bedroom leasehold villa in Tabanan — photo 1 of 5
VillasofBali
3-bedroom leasehold villa in Tabanan — photo 2 of 5
3-bedroom leasehold villa in Tabanan — photo 3 of 5
3-bedroom leasehold villa in Tabanan — photo 4 of 5
3-bedroom leasehold villa in Tabanan — photo 5 of 5

Off-plan villa in Cepaka – North Canggu

Tabanan · Cepaka · Ref BF-7557 Source verified · VillasofBali · listed 29 May 2026
Asking price · Leasehold
$177,000
Inquire — direct to agent
Ownership
Leasehold
Bedrooms
3
Bathrooms
3
Built area
109 m²
Land
100 m²
Brixfox Score 84 · A Leasehold · 27 yrs leftFinancial analysis ↓
Modelled from Airbnb listings we track across Tabanan — live calendar data. Projections are estimates, not financial advice.
Financial analysis
· Brixfox Standard · Non-resident · Fully managed
Leasehold · 27 yrs remaining
Fully managed is the Brixfox Standard shown on every card: a full-service manager whose commission includes the OTA/channel listing (not the cleaning cost — changeovers are funded by guest cleaning fees; you bear the residual). Self-managed drops the commission but pays the OTA host fee directly — and your own time.
Net yieldNet operating income ÷ all-in investment. After local operating taxes; before home-country personal tax and financing costs. Modelled from observed market performance of comparable Airbnb listings.
9.4%
$18,889 net operating income /yr
Gross yield · all-in basis
21.4%
−12.0 pts in operating costs & local taxes
After lease amortisation:5.7%A leasehold expires; we amortise your all-in investment straight-line over the remaining term. This is the honest return on a wasting asset — most tools ignore it.
Before tax in your home country and financing costs. Estimates, not financial advice.

Revenue assumptions

Derived from the comparable Airbnb listings below. ADR reflects asking prices, not booked rates; occupancy comes from observed calendar availability.
Expected ADR
$242
Asking-price basis
Expected occupancy
52%
Full-year Brixfox rentalizer estimate
Projected annual revenue
$46,300
ADR × occupancy × 365
Seasonal occupancy pattern
Peak Jul +25% · Low Feb -15%
J
F
M
A
M
J
J
A
S
O
N
D
Modelled monthly index (relative to the annual average) — replaced by measured per-market indices as calendar history matures.

Investment basis

The true all-in acquisition cost — asking price plus purchase costs, renovation and furnishing. Every yield on this page is computed against this total, not the asking price.
Adjust the figures to your deal — yields recalculate live.
Purchase price· asking · leasehold
$
Acquisition costs· 3.0% of price, auto-calculated
$5,340
Lease transfer & notarial admin (~1%)$1,770
Notary & registration$1,800
Legal fees$1,770
Renovation budget· Estimated from finish level — mid-range usually needs light refresh.
$
Furniture & STR launch· default STR launch only (delivered furnished)
$
All-in investment
$202,010
+14.1% over asking

Where it sits — and the comps around it

The Airbnb listings behind the market evidence above, on the map. When our photo-matching identifies this exact property on Airbnb, its live listing appears below.

Location

Tabanan

Cepaka, Pin from agency listing

Loading Map...

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Strong
16.9% annual return
Occupancy
Average
52% average occupancy
Nightly Rate
Strong
$242 per night
Visual Appeal
Strong
8/10 visual appeal
Size & Space
Weak
100 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
27 years remaining on lease

Top Highlights

High rental yield at 16.9% — outperforms most villas in this market
Premium nightly rate of $242 — positioned in the top tier
Stunning visuals (8/10) — commands premium nightly rates

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 52% — factor in seasonal gaps

Consider carefully. Returns are below market average for this price point.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

32% occ.
11.2%
$1,645/mo
42% occ.
14.6%
$2,160/mo
52% occ.
18.1%
$2,675/mo
current
62% occ.
21.6%
$3,190/mo

Lease Timeline

27 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
Turnkey Management

Your property, professionally managed

Buying from abroad? You won't lift a finger. Vetted local management partners are already connected to this listing — ready to run it as a short-stay rental from day one, so the Managed projections above are something you can actually rely on.

Vetted by Brixfox 10+ yrs operating

Bali Villa Manager

Vetted

Full-service villa management across Bali — trusted since 2016

20%
Management fee
of rental revenue — already in your Managed figures

All-in-one property management by the Villas of Bali team — daily, monthly and yearly rentals, staff supervision, maintenance and transparent monthly reporting, with a 24/7 concierge looking after your guests.

What the fee covers

  • Daily, monthly & yearly rental management
  • Listing & booking management on major platforms
  • Marketing & pricing strategy optimisation
  • 24/7 concierge & guest services
  • Staff supervision & professional housekeeping
  • Maintenance & repairs coordination
  • Financial reporting & accounting
  • Monthly owner statements & payouts
Visit Bali Villa Manager
Vetted by Brixfox 15+ yrs operating

Villa Bali Management

Vetted

The art of Balinese hospitality, tailored to every home

20%
Management fee
of rental revenue — already in your Managed figures

Airbnb Ambassador and 10+ year Superhost — rated among Airbnb’s top hosts in the Asia-Pacific region. Full-service management from staff and maintenance to dynamic pricing, 24/7 guest support and monthly owner reports.

What the fee covers

  • Full staff & operations management
  • 24/7 maintenance & regular villa inspections
  • Multi-platform listings (Airbnb, Booking.com, Agoda, Expedia)
  • Dynamic pricing & revenue management
  • 24/7 guest concierge & support
  • Financial tracking & monthly owner reports
Visit Villa Bali Management

Ask Brixfox AI

Conversational analysis — questions about this listing, answered from real data.

Try one of these

Airbnb Comp Analysis

Finding Airbnb comps...

Interested in this property?

Your inquiry goes directly to the listing agent — with your Brixfox analysis attached, so you arrive as a qualified buyer, not a cold email. Brixfox adds no fee.

Source verified · VillasofBali

We forward your message and analysis to the listing agency and keep a copy to follow up. No spam, no fee.

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.