Investment Opportunity Two Modern Freehold Villas with Great ROI in Lovina
Lovina · Ref BF-341Source · Kibarer · listed 4 May 2026
Ownership
Freehold
Bedrooms
3
Bathrooms
3
Built area
271 m²
Land
2000 m²
Brixfox Score 90 · A+· top 10%Brixfox's 0–100 investment rating across 8 weighted pillars — ROI, location, rental demand, land & space, visual appeal, ownership security, payback speed and zoning. The grade is a relative rank — 90 grades as A+ (top 10% of tracked inventory in this market). It is not an endorsement of the yield figure by itself.Financial analysis ↓
Financial analysis
· Brixfox Standard · Non-resident · Fully managed
Fully managed is the Brixfox Standard shown on every card: a full-service manager whose commission includes the OTA/channel listing (not the cleaning cost — changeovers are funded by guest cleaning fees; you bear the residual). Self-managed drops the commission but pays the OTA host fee, staff/local operations and your own time directly. Both scenarios divide the SAME gross revenue — the toggle changes the cost stack, not the revenue. That revenue is observed from actively-operated comps, so self-managed assumes you match their performance.Both scenarios share the same projected revenue — the toggle changes who runs the property and what that costs, not what it earns.
Net yieldNet operating income ÷ all-in investment. After local operating taxes; before home-country personal tax and financing costs. Modelled from observed market performance of comparable Airbnb listings.
4.4%
$10,800 net operating income /yr
Gross yield · all-in basis
11.1%
−6.7 pts in operating costs & local taxes
Before tax in your home country and financing costs. Estimates, not financial advice.
Modelled from Airbnb listings we track across Lovina — live calendar data.
Revenue assumptions
Derived from the comparable Airbnb listings below. The headline ADR is the expected BOOKED rate — nearby asking prices corrected by our measured asking-to-booked factor (~−33% on Bali). Occupancy is calibrated against tracked reference homes nearby. Comp cards below show raw asking prices.Expected ADR
$112
Expected booked rate (asking −33%, market-calibrated)
Expected occupancy
67%
Full-year estimate, market-calibrated
Projected annual revenue
$27,321
ADR × occupancy × 365
Seasonal occupancy pattern
Peak Jul +25% · Low Feb -15%
J
F
M
A
M
J
J
A
S
O
N
D
Modelled monthly index (relative to the annual average) — replaced by measured per-market indices as calendar history matures.
Investment basis
The true all-in acquisition cost — asking price plus purchase costs, renovation and furnishing. Every yield on this page is computed against this total, not the asking price.Adjust the figures to your deal — yields recalculate live.
Purchase price· asking
$Acquisition costs· 6.8% of price, auto-calculated
$15,325
BPHTB (freehold transfer tax)$11,271
Notary & registration$1,800
Legal fees$2,254
Renovation budget· Move-in ready. No renovation budgeted.
$Furniture & STR launch· default STR launch only (delivered furnished)
$All-in investment
$246,242
+9.2% over asking
Fully managed scenarioSwitch the scenario with the toggle at the top of the financial analysis — it drives every figure in this section. Gross revenue is identical in both scenarios (the comps' observed performance); the Villa Scorecard and risk panels elsewhere on the page always quote the fully-managed Brixfox Standard.
Gross annual revenue
$27,321
Management fee
% of revenue−$6,830
OTA / channel fees
% of revenue$-0
Staff & local operations
% of revenue$-0
Cleaning (net of guest fees)
% of revenue−$1,093
Utilities, insurance & consumables
% of revenue−$2,186
Lodging / tourist tax
% of revenue−$2,732
Maintenance reserve
% of price−$2,254
Annual property tax
% of price−$225
Local income tax
% of profit−$1,200
Net operating income
$10,800/yr
Net yield on all-in investment
4.4%
Total return estimate
OptionalNet yield plus an appreciation assumption you choose. Appreciation is a forward-looking assumption, not data — which is why it defaults to 0% and is kept out of the yield figures above.Annual appreciation assumption0%
0%4% · Lovina 5-yr avg — historical, not a forecast8%
Indicative total return
4.4%/yr
4.4% net yield + 0% appreciation
Appreciation assumptions are illustrative only. Past regional price growth does not predict future performance; local supply, regulation and currency moves can materially change outcomes. Not financial advice.
Villa Underwriting Report
7-page PDF · one-time purchase · this property
- AI photo analysis vs the comp set
- Route-based net yields (all structures)
- Bid ladder & negotiation anchors
- Due-diligence plan & red flags
Ask Brixfox AI
Conversational analysis — questions about this listing, answered from real data.
Try one of these
Create a free account to ask 2 free AI questions — Pro is unlimited.
Where it sits — and the comps around it
The Airbnb listings behind the market evidence above, on the map.
Location
Lovina
Pin from agency listing
Loading Map...
Villa Scorecard
Location
Average
Emerging or secondary location
Rental Yield
Good
4.4% net yield on all-in cost
Occupancy
Good
67% average occupancy
Nightly Rate
Average
$112 per night
Visual Appeal
Strong
8/10 visual appeal
Size & Space
Strong
2000 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership
Top Highlights
Stunning visuals (8/10) — commands premium nightly rates
Generous 2000 m² land — room for expansion or amenities
Freehold ownership — maximum long-term security
Watch Out
Secondary location — rental demand may be lower than premium areas
ADR of $112 limits revenue ceiling — consider repositioning 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?
Brixfox Standard · Non-resident · Fully managed · net yield on all-in cost
47% occ.
2.8%
$576/mo
57% occ.
3.6%
$738/mo
67% occ.
4.4%
$900/mo
current
77% occ.
5.2%
$1,062/mo
Turnkey Management
Your property, professionally managed
Buying from abroad? You won't lift a finger. Vetted local management partners are 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.
Interested in this property?
Your inquiry goes directly to the listing agent — with your Brixfox analysis attached, so you arrive as a qualified buyer, not a cold email. Brixfox adds no fee.
Data Sources & Methodology
ROI calculations use verified Brixfox Intelligence rental data. Operating costs are modelled per line — management or self-managed OTA + staff/local operations, cleaning residual, utilities & insurance, local taxes — with every rate editable in the Financial analysis P&L above. Gross revenue is identical in both management scenarios. Includes 10% Indonesian rental tax (PPh) and annual property tax (PBB). Market factors in Bali may impact actual yields.