Berawa Villa with Amazing Size of Garden

Berawa Villa with Amazing Size of Garden

Bali, Bali

$741k

Price

5.9%

ROI

3

Bedrooms

59%

Occupancy

4 Bathrooms
Ownership: leasehold
Land: 1250 m²
Build: 340 m²
Est. Revenue: $64k/yr
Avg Nightly Rate: $299

Investment Analysis

This spacious 3-bedroom villa is located in central Berawa, Canggu, offering an exceptionally large 1,250 sqm land holding — a rare feature in this highly sought-after area. Built in 2012, the property combines a well-maintained tropical garden, enclosed living spaces, and a generous private pool, creating a peaceful yet highly walkable lifestyle setting.

Villas of Bali
Bali / Berawa

Berawa Villa with Amazing Size of Garden

Inventory
3 Beds
Bathrooms
4 Baths
Built Area
340 m²
Land Plot
1250 m²
Tenure
Lease 24yr
Yield Curve Status

Grade B investment — long-term rental yields 10.4% net return annually.

Go to Source via Villas of Bali

The Investment

Brixfox Score56
GradeB
Brixfox Intelligence
56BStrong
Score Breakdown
ROI & Yield62%
Capital Growth59%
Risk Profile58%
Market Demand56%

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
+4.3%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-1.6%
-$60K in 5yr (-8%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
5.9%
$3,635/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
23 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
17.0 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$299/night
50% ($149)Brixfox estimate($299/night)200% ($598)
Occupancy
59%
10%Brixfox estimate(59%)100%

Short-Term Rental

Yearly income
$43,617
Airbnb data$299/night · 59% occupancy
Rental income
$299/night · 59% occ.
$64,161
Running costs (20%)
Utilities, cleaning, maintenance
-$12,832
Income tax (10%)
Indonesian rental income tax
-$6,416
Property tax
Annual property tax
-$1,296
Net income
5.9% ROI
$43,617

Long-Term Rental

Yearly income
$77,011
50 comps
Rental income
$11,281/mo
$108,297
Agency fee (10%)
Finder's fee per tenant
-$10,830
Vacancy (~8%)
1.5mo gap per tenancy
-$8,331
Income tax (10%)
Indonesian rental income tax
-$10,830
Property tax
Annual property tax
-$1,296
Net income
10.4% ROI
$77,011

Long-term rental earns more with lower risk and less effort.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 24 years remaining.

$1.7M$1.3M$863K$432K$0Yr 0Yr 5Yr 10Yr 15Yr 20Purchase PriceIlliquid zoneUnsellableToday: $741KPeak Capital Value: NowPaid back
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 14: 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
$681K
-8%
19 years remaining
Rental Income
+$232K
Total Position
$913K
+23%
4.3%/yr
Year 10
Capital Value
$458K
-38%
14 years remaining
Rental Income
+$500K
Total Position
$958K
+29%
2.6%/yr
Year 15
Capital Value
$226K
-70%
9 years remaining
Rental Income
+$811K
Total Position
$1.0M
+40%
2.3%/yr
Year 20
Capital Value
$62K
-92%
4 years remaining
Rental Income
+$1.2M
Total Position
$1.2M
+67%
2.6%/yr

Location

Bali

Berawa, Approximate area

Loading Map...

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Good
5.9% annual return
Occupancy
Average
59% average occupancy
Nightly Rate
Strong
$299 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Strong
1250 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
24 years remaining on lease

Top Highlights

Premium nightly rate of $299 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates
Generous 1250 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 59% — factor in seasonal gaps

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

39% occ.
3.8%
$2,362/mo
49% occ.
4.9%
$2,999/mo
59% occ.
5.9%
$3,635/mo
current
69% occ.
6.9%
$4,271/mo

Lease Timeline

24 years remaining
Caution Zone

Approaching the illiquid zone. Plan your exit within the next 9 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.