Charming One-Bedroom Villa in Ubud’s Alchemy District – A Serene Investment Opportunity

Charming One-Bedroom Villa in Ubud’s Alchemy District – A Serene Investment Opportunity

Bali, Bali

$210k

Price

9.6%

ROI

1

Bedrooms

80%

Occupancy

1 Bathrooms
Ownership: leasehold
Land: 220.58 m²
Build: 118.45 m²
Est. Revenue: $30k/yr
Avg Nightly Rate: $102

Investment Analysis

Discover the charm of Bali in this exquisite one-bedroom villa located in the tranquil Alchemy district of Ubud, just 2 km from the vibrant city center. With a generous land size of 220.58 sqm and a well-appointed living space of 118.45 sqm, this villa offers a perfect blend of comfort and elegance, ideally suited for both personal use and as a high-return investment.

Villas of Bali
Bali / Ubud
Commercial Zone

Charming One-Bedroom Villa in Ubud’s Alchemy District – A Serene Investment Opportunity

Inventory
1 Beds
Bathrooms
1 Baths
Built Area
118.45 m²
Land Plot
220.58 m²
Tenure
Lease 23yr
Yield Curve Status

Grade B+ investment — short-term rental yields 9.7% net return annually.

Go to Source via Villas of Bali

The Investment

Brixfox Score65
GradeB+
Brixfox Intelligence
65B+Strong
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
+7.1%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-2.6%
-$27K in 5yr (-13%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
9.7%
$1,705/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
15 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
10.3 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$102/night
50% ($51)Brixfox estimate($102/night)200% ($204)
Occupancy
80%
10%Brixfox estimate(80%)100%

Short-Term Rental

Yearly income
$20,460
Airbnb data$102/night · 80% occupancy
Rental income
$102/night · 80% occ.
$29,753
Running costs (20%)
Utilities, cleaning, maintenance
-$5,951
Income tax (10%)
Indonesian rental income tax
-$2,975
Property tax
Annual property tax
-$367
Net income
9.7% ROI
$20,460

Long-Term Rental

Yearly income
$13,620
21 comps
Rental income
$2,015/mo
$19,345
Agency fee (10%)
Finder's fee per tenant
-$1,934
Vacancy (~8%)
1.5mo gap per tenancy
-$1,488
Income tax (10%)
Indonesian rental income tax
-$1,934
Property tax
Annual property tax
-$367
Net income
6.5% ROI
$13,620

Short-term rental earns 1.5x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 23 years remaining.

$764K$573K$382K$191K$0Yr 0Yr 5Yr 10Yr 15Yr 20Purchase PriceIlliquid zoneUnsellableToday: $210KPeak 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 10: 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
$182K
-13%
18 years remaining
Rental Income
+$109K
Total Position
$291K
+39%
6.8%/yr
Year 10
Capital Value
$118K
-44%
13 years remaining
Rental Income
+$235K
Total Position
$352K
+68%
5.3%/yr
Year 15
Capital Value
$54K
-74%
8 years remaining
Rental Income
+$381K
Total Position
$435K
+107%
5.0%/yr
Year 20
Capital Value
$14K
-94%
3 years remaining
Rental Income
+$550K
Total Position
$563K
+168%
5.1%/yr

Location

Bali

Ubud, Approximate area

Loading Map...

Villa Scorecard

Location
Good
Popular area with steady demand
Rental Yield
Strong
9.7% annual return
Occupancy
Strong
80% average occupancy
Nightly Rate
Average
$102 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Average
221 m² land area
Zoning
Strong
Zoned for short-term rentals
Tenure
Good
23 years remaining on lease

Top Highlights

High rental yield at 9.7% — outperforms most Bali villas
Strong occupancy at 80% — consistent booking demand
Stunning visuals with 9/10 instagrammability — commands premium nightly rates

Watch Out

ADR of $102 limits revenue ceiling — consider repositioning potential
Compact plot at 221 m² — limited expansion 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

60% occ.
7.3%
$1,271/mo
70% occ.
8.5%
$1,488/mo
80% occ.
9.7%
$1,705/mo
current
90% occ.
11.0%
$1,922/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.