MODERN TROPICAL 3 BEDROOM VILLA FOR SALE LEASEHOLD IN CANGGU BE-1364

MODERN TROPICAL 3 BEDROOM VILLA FOR SALE LEASEHOLD IN CANGGU BE-1364

Bali, Bali

$364k

Price

6.8%

ROI

3

Bedrooms

55%

Occupancy

4 Bathrooms
Ownership: leasehold
Land: 280 m²
Build: 180 m²
Est. Revenue: $64k/yr
Avg Nightly Rate: $317

Investment Analysis

Experience serenity in the heart of Canggu at Bali Exception’s exquisite 3-bedroom villa. Spanning 280 sqm of land with a 180 sqm building area, this property is available on a 27-year lease. A dreamy escape, less than 10 minutes from the iconic Batu Bolong Beach—famous for its bohemian vibe, surf breaks, and vibrant mix of cafés, bars, and nightlife.

Bali Exception
Bali / Canggu

MODERN TROPICAL 3 BEDROOM VILLA FOR SALE LEASEHOLD IN CANGGU BE-1364

Inventory
3 Beds
Bathrooms
4 Baths
Built Area
180 m²
Land Plot
280 m²
Tenure
Lease 27yr
Yield Curve Status

Grade B+ investment — short-term rental yields 12.1% net return annually.

Go to Source via Bali Exception

The Investment

Brixfox Score73
GradeB+
Brixfox Intelligence
73B+Strong
Score Breakdown
ROI & Yield80%
Capital Growth77%
Risk Profile74%
Market Demand73%

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
+12.1%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-0.0%
-$383 in 5yr (-0%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
12.1%
$3,668/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
8.3 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$317/night
50% ($159)Brixfox estimate($317/night)200% ($634)
Occupancy
55%
10%Brixfox estimate(55%)100%

Short-Term Rental

Yearly income
$44,012
Airbnb data$317/night · 55% occupancy
Rental income
$317/night · 55% occ.
$63,785
Running costs (20%)
Utilities, cleaning, maintenance
-$12,757
Income tax (10%)
Indonesian rental income tax
-$6,378
Property tax
Annual property tax
-$637
Net income
12.1% ROI
$44,012

Long-Term Rental

Yearly income
$42,081
50 comps
Rental income
$6,154/mo
$59,078
Agency fee (10%)
Finder's fee per tenant
-$5,908
Vacancy (~8%)
1.5mo gap per tenancy
-$4,544
Income tax (10%)
Indonesian rental income tax
-$5,908
Property tax
Annual property tax
-$637
Net income
11.6% ROI
$42,081

Short-term rental earns 1.0x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 27 years remaining.

$2.1M$1.5M$1.0M$515K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $364KPeak Capital Value: Yr 2 ($370K)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 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
$364K
-0%
22 years remaining
Rental Income
+$234K
Total Position
$597K
+64%
10.4%/yr
Year 10
Capital Value
$297K
-19%
17 years remaining
Rental Income
+$505K
Total Position
$801K
+120%
8.2%/yr
Year 15
Capital Value
$181K
-50%
12 years remaining
Rental Income
+$819K
Total Position
$1000K
+175%
7.0%/yr
Year 20
Capital Value
$77K
-79%
7 years remaining
Rental Income
+$1.2M
Total Position
$1.3M
+246%
6.4%/yr

Location

Bali

Canggu, Approximate area

Loading Map...

Airbnb Comp Analysis

No nearby Airbnb listings found

Villa Scorecard

Location
Strong
Premium area with high rental demand
Rental Yield
Strong
12.1% annual return
Occupancy
Average
55% average occupancy
Nightly Rate
Strong
$317 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Average
280 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
27 years remaining on lease

Top Highlights

Prime location in Canggu — high tourist traffic
High rental yield at 12.1% — outperforms most Bali villas
Premium nightly rate of $317 — positioned in the top tier

Watch Out

Occupancy at 55% — factor in seasonal gaps
Compact plot at 280 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

35% occ.
7.6%
$2,318/mo
45% occ.
9.9%
$2,993/mo
55% occ.
12.1%
$3,668/mo
current
65% occ.
14.3%
$4,343/mo

Lease Timeline

27 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.