AMAZING TURNKEY VILLAS WITH HIGH INVESTMENT POTENTIAL IN BINGIN

AMAZING TURNKEY VILLAS WITH HIGH INVESTMENT POTENTIAL IN BINGIN

Bali, Bali

$256k

Price

12.7%

ROI

1

Bedrooms

55%

Occupancy

1 Bathrooms
Ownership: leasehold
Land: 123 m²
Build: 105 m²
Est. Revenue: $39k/yr
Avg Nightly Rate: $196

Investment Analysis

Live the ultimate Bali lifestyle in these beautifully crafted 1-bedroom tropical villas, ideally located in the heart of Bingin, just minutes from Bingin Beach, iconic surf breaks, trendy cafés, top restaurants, beach clubs, and the island’s best gyms.

Propertia
Bali / Bingin
Commercial Zone

AMAZING TURNKEY VILLAS WITH HIGH INVESTMENT POTENTIAL IN BINGIN

Inventory
1 Beds
Bathrooms
1 Baths
Built Area
105 m²
Land Plot
123 m²
Tenure
Lease 33yr
Yield Curve Status

Grade C+ investment — short-term rental yields 10.5% net return annually.

Go to Source via Propertia

The Investment

Brixfox Score51
GradeC+
Brixfox Intelligence
51C+Moderate
Score Breakdown
ROI & Yield56%
Capital Growth54%
Risk Profile53%
Market Demand51%

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
+12.8%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+2.3%
+$29K in 5yr (+11%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
10.5%
$2,251/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
9.5 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$196/night
50% ($98)Brixfox estimate($196/night)200% ($391)
Occupancy
55%
10%Brixfox estimate(55%)100%

Short-Term Rental

Yearly income
$27,010
Airbnb data$196/night · 55% occupancy
Rental income
$196/night · 55% occ.
$39,227
Running costs (20%)
Utilities, cleaning, maintenance
-$7,845
Income tax (10%)
Indonesian rental income tax
-$3,923
Property tax
Annual property tax
-$448
Net income
10.5% ROI
$27,010

Long-Term Rental

Yearly income
$22,516
7 comps
Rental income
$3,308/mo
$31,760
Agency fee (10%)
Finder's fee per tenant
-$3,176
Vacancy (~8%)
1.5mo gap per tenancy
-$2,443
Income tax (10%)
Indonesian rental income tax
-$3,176
Property tax
Annual property tax
-$448
Net income
8.8% ROI
$22,516

Short-term rental earns 1.2x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 33 years remaining.

$1.7M$1.3M$855K$428K$0Yr 0Yr 10Yr 20Yr 30Purchase PriceIlliquid zoneUnsellableToday: $256KPeak Capital Value: Yr 8 ($292K)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 9: 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
$285K
+11%
28 years remaining
Rental Income
+$143K
Total Position
$428K
+67%
10.8%/yr
Year 10
Capital Value
$289K
+13%
23 years remaining
Rental Income
+$310K
Total Position
$599K
+134%
8.9%/yr
Year 15
Capital Value
$251K
-2%
18 years remaining
Rental Income
+$502K
Total Position
$754K
+194%
7.5%/yr
Year 20
Capital Value
$162K
-37%
13 years remaining
Rental Income
+$726K
Total Position
$888K
+247%
6.4%/yr

Location

Bali

Bingin, Approximate area

Loading Map...

Airbnb Comp Analysis

No nearby Airbnb listings found

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Strong
10.5% annual return
Occupancy
Average
55% average occupancy
Nightly Rate
Good
$196 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Weak
123 m² land area
Zoning
Strong
Zoned for short-term rentals
Tenure
Strong
33 years remaining on lease

Top Highlights

High rental yield at 10.5% — outperforms most Bali villas
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Commercial Zone verified — fully licensed for short-term rentals

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 55% — 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

35% occ.
6.6%
$1,418/mo
45% occ.
8.6%
$1,834/mo
55% occ.
10.5%
$2,251/mo
current
65% occ.
12.5%
$2,667/mo

Lease Timeline

33 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.