Propertia
1 / 5
Propertia
Bali / Balangan
Stunning Modern 3-Bedroom Freehold Villa in Balangan
Inventory
3 Beds
Bathrooms
4 Baths
Built Area
199 m²
Land Plot
200 m²
Tenure
Freehold
Yield Curve Status
Grade C+ investment — long-term rental yields 10.0% net return annually.
Go to Source via Propertia
The Investment
Brixfox Score49
GradeC+
Brixfox Intelligence
49C+Moderate
Score Breakdown
ROI & Yield54%
Capital Growth51%
Risk Profile52%
Market Demand49%
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
+8.9%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.3%
+$80K in 5yr (+22%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
4.5%
$1,400/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
10 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
22.1 yr
Rental only
Income Breakdown
Adjust Forecast
Customize your projections
Nightly Rate (ADR)
$198/night
50% ($99)Brixfox estimate($198/night)200% ($397)
Occupancy
34%
10%Brixfox estimate(34%)100%
Short-Term Rental
Yearly income
$16,795
Airbnb data$198/night · 34% occupancy
Rental income
$198/night · 34% occ.
$24,919
Running costs (20%)
Utilities, cleaning, maintenance
-$4,984
Income tax (10%)
Indonesian rental income tax
-$2,492
Property tax
Annual property tax
-$648
Net income
4.5% ROI
$16,795
Long-Term Rental
Yearly income
$36,885
7 comps
Rental income
$5,407/mo
$51,907
Agency fee (10%)
Finder's fee per tenant
-$5,191
Vacancy (~8%)
1.5mo gap per tenancy
-$3,993
Income tax (10%)
Indonesian rental income tax
-$5,191
Property tax
Annual property tax
-$648
Net income
10.0% ROI
$36,885
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 18: rental income alone has repaid the full purchase price.
2x return
Year 10: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$451K
+22%
Rental Income
+$89K
Total Position
$540K
+46%
7.8%/yr
Year 10
Capital Value
$548K
+48%
Rental Income
+$193K
Total Position
$741K
+100%
7.2%/yr
Year 20
Capital Value
$812K
+119%
Rental Income
+$451K
Total Position
$1.3M
+241%
6.3%/yr
Year 30
Capital Value
$1.2M
+224%
Rental Income
+$799K
Total Position
$2.0M
+440%
5.8%/yr
Location
Bali
Balangan, Approximate area
Loading Map...
Airbnb Comp Analysis
No nearby Airbnb listings found
Villa Scorecard
Location
Average
Emerging or secondary location
Rental Yield
Average
4.5% annual return
Occupancy
Weak
34% average occupancy
Nightly Rate
Good
$198 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Average
200 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership
Top Highlights
Stunning visuals with 8/10 instagrammability — commands premium nightly rates
Freehold ownership — maximum long-term security
Watch Out
Secondary location — rental demand may be lower than premium areas
Yield of 4.5% is near 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.
3.9%
$1,213/mo
40% occ.
5.3%
$1,635/mo
34% occ.
4.5%
$1,400/mo
current
44% occ.
5.9%
$1,822/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.