Launch offer3 months free free, no card

Ready Now 2 Bedroom Villa for Sale Freehold in Lombok Be-3137

Ready Now 2 Bedroom Villa for Sale Freehold in Lombok Be-3137

Lombok, Bali

$490k

Price

5.8%

ROI

2

Bedrooms

61%

Occupancy

2 Bathrooms
Ownership: Freehold
Land: 259
Est. Revenue: $42k/yr
Avg Nightly Rate: $188

Investment Analysis

This Villa BE-3137 located in Kuta is for sale with Freehold ownership for EUR424,724, IDR8,900,170,308

Ready Now 2 Bedroom Villa for Sale Freehold in Lombok Be-3137

Lombok · Lombok · Ref BF-97461 Source verified · Bali Exception · listed 10 Jun 2026
Asking price · Freehold
$490,000
View original listing
Ownership
Freehold
Bedrooms
2
Bathrooms
2
Land
259 m²
True net yield
2.7%
$2,354/mo net after costs & tax
5-yr total return (net + appreciation)
10.1% / yr avg
Payback in ~17 yrs from rent
Brixfox Score 67 · B+
Modelled from Airbnb listings we track across Lombok — live calendar data. Projections are estimates, not financial advice.

What nearby Airbnbs actually earn

Brixfox tracks the live availability calendars of Airbnb listings around this property. The rates and occupancy below are observed from real bookings — this is the data behind every yield figure on this page.

Location

Lombok

Lombok, Pin from agency listing

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Income Breakdown

Figures are modelled estimates derived from comparable short-term-rental data — not guaranteed returns or financial advice. Do your own due diligence before investing.

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$188/night
50% ($94)Brixfox estimate($188/night)200% ($376)
Occupancy
61%
10%Brixfox estimate(61%)100%

Short-Term Rental

Yearly income
$28,252
Airbnb data$188/night · 61% occupancy
Rental income
$188/night · 61% occ.
$41,585
Running costs (20%)
Utilities, cleaning, maintenance
-$8,317
Income tax (10%)
Indonesian rental income tax
-$4,159
Property tax
Annual property tax
-$858
Net income
5.8% ROI
$28,252

True all-in investment

What the headline asking price actually costs once mandatory taxes, fees, renovation, and furnishing are added. Yields rebased onto this number — closer to what you'll really earn against what you'll really pay.

Asking price$490,000
BPHTB (freehold transfer tax)$24,500
Notary & registration$1,800
Legal / due diligence$4,900
Total acquisition costs$31,200
RenovationMove-in ready
Furnishing & STR launch
2bd × $6,500 base + appliances, electronics, outdoor, licence, photography, linens.
$35,700
All-in investment$556,900

Gross yield (asking)

8.5%

True gross yield (all-in)

7.5%

Bali estimates assume freehold (Hak Milik) acquisition via PT PMA. Leasehold (Hak Sewa) deals have lower transfer costs (~1% vs 5% BPHTB). Renovation rates calibrated to Bali contractor pricing. Working capital not included.

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Lombok.

$3.4M$2.5M$1.7M$843K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $490K
Capital appreciation
Property value growing at +4%/yr based on Lombok 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 15: rental income alone has repaid the full purchase price.
2x return
Year 9: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$596K
+22%
Rental Income
+$150K
Total Position
$746K
+52%
8.8%/yr
Year 10
Capital Value
$725K
+48%
Rental Income
+$324K
Total Position
$1.0M
+114%
7.9%/yr
Year 20
Capital Value
$1.1M
+119%
Rental Income
+$759K
Total Position
$1.8M
+274%
6.8%/yr
Year 30
Capital Value
$1.6M
+224%
Rental Income
+$1.3M
Total Position
$2.9M
+499%
6.1%/yr
Turnkey Management

Your property, professionally managed

Buying from abroad? You won't lift a finger. A vetted local management partner is already connected to this listing — ready to run it as a short-stay rental from day one, so the Managed projections above are something you can actually rely on.

Vetted by Brixfox 9+ yrs operating 140+ properties managed ~1h guest response

Canggu Stay Co.

Vetted

Full-service villa management across South Bali

20%
Management fee
of rental revenue — already in your Managed figures

Hands-off short-stay management for absentee owners — from licensing to nightly guest care. Your villa earns from day one without you on the ground.

What the fee covers

  • Listing setup & optimisation (Airbnb, Booking.com, VRBO)
  • Dynamic pricing & revenue management
  • 24/7 multilingual guest communication
  • Guided check-in / check-out & key handling
  • Professional cleaning, laundry & restocking
  • Maintenance & repairs coordination
  • Monthly owner statements & payouts
  • Guest screening & damage protection
  • Pool & tropical-garden upkeep
  • Pondok wisata / STR licensing assistance
Visit Canggu Stay Co.

Ask Brixfox AI

Conversational analysis — questions about this listing, answered from real data.

Try one of these

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Good
5.8% annual return
Occupancy
Good
61% average occupancy
Nightly Rate
Good
$188 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Average
259 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

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
Compact plot at 259 m² — limited expansion potential

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

41% occ.
3.8%
$1,554/mo
51% occ.
4.8%
$1,954/mo
61% occ.
5.8%
$2,354/mo
current
71% occ.
6.7%
$2,754/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.