Ubud 3BR villa with pool Best Rice Field Views

Ubud 3BR villa with pool Best Rice Field Views

Bali, Bali

$293k

Price

12.4%

ROI

3

Bedrooms

74%

Occupancy

3 Bathrooms
Ownership: leasehold
Land: 505 m²
Build: 119 m²
Est. Revenue: $60k/yr
Avg Nightly Rate: $222

Investment Analysis

A fully furnished 3-bedroom leasehold villa in Ubud, built in 2022 and already operating as a successful short-term rental.

Villas of Bali
Bali / Ubud
Commercial Zone

Ubud 3BR villa with pool Best Rice Field Views

Inventory
3 Beds
Bathrooms
3 Baths
Built Area
119 m²
Land Plot
505 m²
Tenure
Lease 27yr
Yield Curve Status

Grade A investment — short-term rental yields 14.0% net return annually.

Go to Source via Villas of Bali

The Investment

Brixfox Score82
GradeA
Brixfox Intelligence
82AExcellent
Score Breakdown
ROI & Yield90%
Capital Growth86%
Risk Profile83%
Market Demand82%

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
+14.0%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-0.0%
-$308 in 5yr (-0%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
14.0%
$3,435/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
7 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
7.1 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$222/night
50% ($111)Brixfox estimate($222/night)200% ($444)
Occupancy
74%
10%Brixfox estimate(74%)100%

Short-Term Rental

Yearly income
$41,226
Airbnb data$222/night · 74% occupancy
Rental income
$222/night · 74% occ.
$59,627
Running costs (20%)
Utilities, cleaning, maintenance
-$11,925
Income tax (10%)
Indonesian rental income tax
-$5,963
Property tax
Annual property tax
-$514
Net income
14.0% ROI
$41,226

Long-Term Rental

Yearly income
$19,794
21 comps
Rental income
$2,925/mo
$28,084
Agency fee (10%)
Finder's fee per tenant
-$2,808
Vacancy (~8%)
1.5mo gap per tenancy
-$2,160
Income tax (10%)
Indonesian rental income tax
-$2,808
Property tax
Annual property tax
-$514
Net income
6.7% ROI
$19,794

Short-term rental earns 2.1x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 27 years remaining.

$1.9M$1.4M$965K$483K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $293KPeak Capital Value: Yr 2 ($298K)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 7: 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
$293K
-0%
22 years remaining
Rental Income
+$219K
Total Position
$512K
+74%
11.8%/yr
Year 10
Capital Value
$239K
-19%
17 years remaining
Rental Income
+$473K
Total Position
$712K
+143%
9.3%/yr
Year 15
Capital Value
$146K
-50%
12 years remaining
Rental Income
+$767K
Total Position
$913K
+211%
7.9%/yr
Year 20
Capital Value
$62K
-79%
7 years remaining
Rental Income
+$1.1M
Total Position
$1.2M
+299%
7.2%/yr

Location

Bali

Ubud, Approximate area

Loading Map...

Villa Scorecard

Location
Good
Popular area with steady demand
Rental Yield
Strong
14.0% annual return
Occupancy
Good
74% average occupancy
Nightly Rate
Strong
$222 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Strong
505 m² land area
Zoning
Strong
Zoned for short-term rentals
Tenure
Strong
27 years remaining on lease

Top Highlights

High rental yield at 14.0% — outperforms most Bali villas
Premium nightly rate of $222 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates

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

54% occ.
10.2%
$2,491/mo
64% occ.
12.1%
$2,963/mo
74% occ.
14.0%
$3,435/mo
current
84% occ.
16.0%
$3,908/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

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.