Villas of Bali
1 / 5
Villas of Bali
Bali / Kerobokan
A villas compound consisting of 3 villa units in Kerobokan
Inventory
6 Beds
Bathrooms
6 Baths
Built Area
900 m²
Land Plot
3490 m²
Tenure
Freehold
Yield Curve Status
Grade B investment — long-term rental yields 4.9% net return annually.
Go to Source via Villas of Bali
The Investment
Brixfox Score62
GradeB
Brixfox Intelligence
62BStrong
Score Breakdown
ROI & Yield68%
Capital Growth65%
Risk Profile64%
Market Demand62%
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
+6.9%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.3%
+$1.0M in 5yr (+22%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
2.5%
$10,041/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
13 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
39.3 yr
Rental only
Income Breakdown
Adjust Forecast
Customize your projections
Nightly Rate (ADR)
$857/night
50% ($428)Brixfox estimate($857/night)200% ($1713)
Occupancy
59%
10%Brixfox estimate(59%)100%
Short-Term Rental
Yearly income
$120,487
Airbnb data$857/night · 59% occupancy
Rental income
$857/night · 59% occ.
$183,961
Running costs (20%)
Utilities, cleaning, maintenance
-$36,792
Income tax (10%)
Indonesian rental income tax
-$18,396
Property tax
Annual property tax
-$8,285
Net income
2.5% ROI
$120,487
Long-Term Rental
Yearly income
$230,004
18 comps
Rental income
$34,328/mo
$329,549
Agency fee (10%)
Finder's fee per tenant
-$32,955
Vacancy (~8%)
1.5mo gap per tenancy
-$25,350
Income tax (10%)
Indonesian rental income tax
-$32,955
Property tax
Annual property tax
-$8,285
Net income
4.9% ROI
$230,004
Long-term rental earns more with lower risk and less effort.
Growth & Exit Strategy
How your investment grows over time
Freehold — 4%/yr appreciation in Bali.
Capital appreciation
Property value growing at +4%/yr based on Bali market trends.
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 27: rental income alone has repaid the full purchase price.
2x return
Year 13: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$5.8M
+22%
Rental Income
+$640K
Total Position
$6.4M
+35%
6.2%/yr
Year 10
Capital Value
$7.0M
+48%
Rental Income
+$1.4M
Total Position
$8.4M
+77%
5.9%/yr
Year 20
Capital Value
$10.4M
+119%
Rental Income
+$3.2M
Total Position
$13.6M
+187%
5.4%/yr
Year 30
Capital Value
$15.4M
+224%
Rental Income
+$5.7M
Total Position
$21.1M
+345%
5.1%/yr
Location
Bali
Kerobokan, Approximate area
Loading Map...
Villa Scorecard
Location
Average
Emerging or secondary location
Rental Yield
Weak
2.5% annual return
Occupancy
Average
59% average occupancy
Nightly Rate
Strong
$857 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
3490 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership
Top Highlights
Premium nightly rate of $857 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Generous 3490 m² land — room for expansion or amenities
Watch Out
Secondary location — rental demand may be lower than premium areas
Yield of 2.5% is below the market average — model your cashflow carefully
Consider carefully. Returns are below market average for this price point.
Risks & What-If
What if occupancy changes?
Owner Managed scenario
39% occ.
1.6%
$6,392/mo
49% occ.
2.1%
$8,217/mo
59% occ.
2.5%
$10,041/mo
current
69% occ.
3.0%
$11,865/mo
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.