Propertia
1 / 5
Propertia
Bali / Cepaka
INCREDIBLE MEDITERRANEAN INSPIRED FREEHOLD VILLA IN CEPAKA
Inventory
2 Beds
Bathrooms
3 Baths
Built Area
97 m²
Land Plot
140 m²
Tenure
Freehold
Yield Curve Status
Grade C+ investment — short-term rental yields 8.1% net return annually.
Go to Source via Propertia
The Investment
Brixfox Score50
GradeC+
Brixfox Intelligence
50C+Moderate
Score Breakdown
ROI & Yield55%
Capital Growth53%
Risk Profile53%
Market Demand50%
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
+12.5%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.3%
+$47K in 5yr (+22%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
8.1%
$1,463/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
8 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
12.3 yr
Rental only
Income Breakdown
Adjust Forecast
Customize your projections
Nightly Rate (ADR)
$143/night
50% ($71)Brixfox estimate($143/night)200% ($285)
Occupancy
49%
10%Brixfox estimate(49%)100%
Short-Term Rental
Yearly income
$17,553
Airbnb data$143/night · 49% occupancy
Rental income
$143/night · 49% occ.
$25,616
Running costs (20%)
Utilities, cleaning, maintenance
-$5,123
Income tax (10%)
Indonesian rental income tax
-$2,562
Property tax
Annual property tax
-$378
Net income
8.1% ROI
$17,553
Long-Term Rental
Yearly income
$10,938
50 comps
Rental income
$1,630/mo
$15,650
Agency fee (10%)
Finder's fee per tenant
-$1,565
Vacancy (~8%)
1.5mo gap per tenancy
-$1,204
Income tax (10%)
Indonesian rental income tax
-$1,565
Property tax
Annual property tax
-$378
Net income
5.1% ROI
$10,938
Short-term rental earns 1.6x more but requires active management.
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 11: rental income alone has repaid the full purchase price.
2x return
Year 8: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$263K
+22%
Rental Income
+$93K
Total Position
$356K
+65%
10.5%/yr
Year 10
Capital Value
$320K
+48%
Rental Income
+$201K
Total Position
$521K
+141%
9.2%/yr
Year 20
Capital Value
$473K
+119%
Rental Income
+$472K
Total Position
$945K
+337%
7.7%/yr
Year 30
Capital Value
$701K
+224%
Rental Income
+$835K
Total Position
$1.5M
+611%
6.8%/yr
Location
Bali
Cepaka, Approximate area
Loading Map...
Airbnb Comp Analysis
No nearby Airbnb listings found
Villa Scorecard
Location
Average
Emerging or secondary location
Rental Yield
Strong
8.1% annual return
Occupancy
Average
49% average occupancy
Nightly Rate
Good
$143 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Weak
140 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership
Top Highlights
High rental yield at 8.1% — outperforms most Bali villas
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Freehold ownership — maximum long-term security
Watch Out
Secondary location — rental demand may be lower than premium areas
Occupancy at 49% — 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
30% occ.
4.9%
$879/mo
40% occ.
6.6%
$1,182/mo
49% occ.
8.1%
$1,463/mo
current
59% occ.
9.8%
$1,766/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.