EXQUISITE MODERN TROPICAL 2-BED OFF-PLAN VILLAS IN BINGIN

EXQUISITE MODERN TROPICAL 2-BED OFF-PLAN VILLAS IN BINGIN

Bali, Bali

$312k

Price

11.5%

ROI

2

Bedrooms

54%

Occupancy

2 Bathrooms
Ownership: leasehold
Land: 140 m²
Build: 102.3 m²
Est. Revenue: $58k/yr
Avg Nightly Rate: $297

Investment Analysis

Located in the vibrant heart of Bingin, Uluwatu, these villas put you just minutes from Bali’s most iconic beaches, trendy cafés, yoga studios, and world-class dining. Perfect for lifestyle buyers seeking coastal convenience and charm, as well as savvy investors looking for strong returns in one of Bali’s fastest-growing destinations.

Propertia
Bali / Bingin
Commercial Zone

EXQUISITE MODERN TROPICAL 2-BED OFF-PLAN VILLAS IN BINGIN

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

Grade B+ investment — short-term rental yields 12.9% net return annually.

Go to Source via Propertia

The Investment

Brixfox Score66
GradeB+
Brixfox Intelligence
66B+Strong
Score Breakdown
ROI & Yield73%
Capital Growth69%
Risk Profile68%
Market Demand66%

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
+12.2%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-0.7%
-$11K in 5yr (-3%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
12.9%
$3,349/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
9 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
7.8 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$297/night
50% ($149)Brixfox estimate($297/night)200% ($594)
Occupancy
54%
10%Brixfox estimate(54%)100%

Short-Term Rental

Yearly income
$40,186
Airbnb data$297/night · 54% occupancy
Rental income
$297/night · 54% occ.
$58,189
Running costs (20%)
Utilities, cleaning, maintenance
-$11,638
Income tax (10%)
Indonesian rental income tax
-$5,819
Property tax
Annual property tax
-$546
Net income
12.9% ROI
$40,186

Long-Term Rental

Yearly income
$23,783
7 comps
Rental income
$3,505/mo
$33,646
Agency fee (10%)
Finder's fee per tenant
-$3,365
Vacancy (~8%)
1.5mo gap per tenancy
-$2,588
Income tax (10%)
Indonesian rental income tax
-$3,365
Property tax
Annual property tax
-$546
Net income
7.6% ROI
$23,783

Short-term rental earns 1.7x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 25 years remaining.

$1.7M$1.3M$842K$421K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $312KPeak Capital Value: NowPaid 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 8: 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
$302K
-3%
20 years remaining
Rental Income
+$213K
Total Position
$515K
+65%
10.5%/yr
Year 10
Capital Value
$210K
-33%
15 years remaining
Rental Income
+$461K
Total Position
$670K
+115%
7.9%/yr
Year 15
Capital Value
$108K
-65%
10 years remaining
Rental Income
+$747K
Total Position
$855K
+174%
7.0%/yr
Year 20
Capital Value
$31K
-90%
5 years remaining
Rental Income
+$1.1M
Total Position
$1.1M
+256%
6.6%/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
12.9% annual return
Occupancy
Average
54% average occupancy
Nightly Rate
Strong
$297 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Weak
140 m² land area
Zoning
Strong
Zoned for short-term rentals
Tenure
Good
25 years remaining on lease

Top Highlights

High rental yield at 12.9% — outperforms most Bali villas
Premium nightly rate of $297 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 54% — 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

34% occ.
8.0%
$2,084/mo
44% occ.
10.4%
$2,716/mo
54% occ.
12.9%
$3,349/mo
current
64% occ.
15.3%
$3,981/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.