2 Bedroom Modern and Smart Living Townhouse in Berawa for Sale

2 Bedroom Modern and Smart Living Townhouse in Berawa for Sale

Bali, Bali

$303k

Price

1.3%

ROI

2

Bedrooms

46%

Occupancy

2 Bathrooms
Ownership: leasehold
Land: 90 m²
Build: 92 m²
Est. Revenue: $6k/yr
Avg Nightly Rate: $33

Investment Analysis

A luxury and fully furnished real estate is up for sale in the modern living area of Berawa. The astonishingly built villa features 2 classy bedrooms and 2 airy bathrooms. The property is built with a great design including smart home features with great aesthetic taste. It has a spacious living area, dining area, fully equipped kitchen, latest online security system, swimming pool to enjoy on weekends, drinkable tap water, large parking space, and electricity 7700. The house is located in a posh area of Berawa with a beautiful neighborhood. It is located just a 2-minute walk from the market, only an 8-minute walk from the beach, and a mainly 35-minute drive from the nearest airport.

Kibarer
Bali / Berawa

2 Bedroom Modern and Smart Living Townhouse in Berawa for Sale

Inventory
2 Beds
Bathrooms
2 Baths
Built Area
92 m²
Land Plot
90 m²
Tenure
Lease 25yr
Yield Curve Status

Grade C investment — short-term rental yields 1.1% net return annually.

Go to Source via Kibarer

The Investment

Brixfox Score0
Grade—
Brixfox Intelligence
0—Weak
Score Breakdown
ROI & Yield0%
Capital Growth0%
Risk Profile5%
Market Demand0%

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
+0.4%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-0.7%
-$10K in 5yr (-3%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
1.1%
$281/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
24 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
89.9 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$33/night
50% ($17)Brixfox estimate($33/night)200% ($66)
Occupancy
46%
10%Brixfox estimate(46%)100%

Short-Term Rental

Yearly income
$3,370
Airbnb data$33/night · 46% occupancy
Rental income
$33/night · 46% occ.
$5,572
Running costs (20%)
Utilities, cleaning, maintenance
-$1,114
Income tax (10%)
Indonesian rental income tax
-$557
Property tax
Annual property tax
-$530
Net income
1.1% ROI
$3,370

Long-Term Rental

No long-term rental data available

Not enough comparable rentals in this area

Growth & Exit Strategy

How your investment grows over time

Leasehold with 25 years remaining.

$357K$268K$179K$89K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $303KPeak Capital Value: Now
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.
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
-3%
20 years remaining
Rental Income
+$18K
Total Position
$311K
+3%
0.5%/yr
Year 10
Capital Value
$204K
-33%
15 years remaining
Rental Income
+$39K
Total Position
$242K
-20%
-2.2%/yr
Year 15
Capital Value
$105K
-65%
10 years remaining
Rental Income
+$63K
Total Position
$168K
-45%
-3.9%/yr
Year 20
Capital Value
$30K
-90%
5 years remaining
Rental Income
+$91K
Total Position
$121K
-60%
-4.5%/yr

Location

Bali

Berawa, Approximate area

Loading Map...

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Weak
1.1% annual return
Occupancy
Average
46% average occupancy
Nightly Rate
Weak
$33 per night
Visual Appeal
Average
Not yet analyzed
Size & Space
Weak
90 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Good
25 years remaining on lease

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 1.1% 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

30% occ.
0.7%
$167/mo
40% occ.
0.9%
$237/mo
46% occ.
1.1%
$279/mo
current
56% occ.
1.4%
$349/mo

Lease Timeline

25 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.