Beautiful 1-Bedroom Villa Close to Nyanyi Beach
- Its own Airbnb: booked 53% of nights in its 3-month window · 39 reviews at 4.9 · calendar read 26 Oct
- 1% below cost to reproduce · 12% below the Seseh/Cemagi median for 1-bedroom villas
This 1-bedroom villa offers a 4.3% net yield based on its own Airbnb listing data and a 91/100 score.
WhyHide
- •Asking price is 1% below the cost to reproduce the land and construction
- •The property maintains a 4.9 rating from 39 reviews on its own Airbnb listing
- •Projected short-term net yield is 3 points above the 4.8% net long-term let alternative
- •Occupancy is currently 51% with the listing booked 53% of nights in its 3-month window
- •The asking price was cut 9.6% on 28 Sept 2026 after 5 months on the market
- •Foreigners cannot hold the freehold title directly and must use a PT PMA or leasehold
Written by an AI model from this listing's stored figures and checked against them, never from figures of its own. Information, not advice. Generated 28 Oct 2026.
The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Bali ownership, tax and letting rules
What it earns, what it costs to own, and the net yield
Found on Airbnb
This exact villa, photo-verified at 98% confidence — its own track record, not a comp estimate
Its name, link and guest reviews are Pro evidence
Pro evidence
Calendar-tracked performance
We track this exact listing's availability calendar daily. Over the recent 3-month window it was booked 53% of nights, and it asks $120/night. The occupancy is measured. The nightly rate is what the host asks — Airbnb does not publish what a night actually sold for, so no source anywhere has the earned rate. The projections below are built from this listing's own window rather than the area median, which is why they can sit well above comparable properties nearby.
Revenue assumptions
Derived from the comparable Airbnb listings below. The headline ADR is the expected BOOKED rate — nearby asking prices corrected by our measured, market-calibrated asking-to-booked factor. Occupancy is calibrated against tracked reference homes nearby. Comp cards below show raw asking prices.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.Income tax is PPh 4(2), Indonesia's final tax on rent, at 10% of gross. The regional hotel tax (PBJT, formerly PB1/PHR) is not charged: whether it applies depends on how the villa is licensed and let, so confirm it with your notary. Financing is not modelled.
Freehold title (Hak Milik) cannot be held by a foreigner, and a nominee arrangement is void, so these costs assume the lawful route: a foreign-owned company (PT PMA) that holds the land as HGB, a 30-year right that is extendable and renewable. The purchase costs include the company setup and the title conversion; the yearly costs include the company's tax filing and investment reporting. A PT PMA also needs an approved investment plan (IDR 10bn, IDR 2.5bn paid up), which is capital rather than a cost and is not charged here. Whether a PT PMA letting a villa pays PPh 4(2) on rent or corporate income tax on profit is unconfirmed: this page uses the same tax as a leasehold so the two compare on one basis; confirm it with an accountant.
Rental yield + value growth
Your net rental yield plus a yearly rise in the property's market value (land and building) that you choose. Value growth is an assumption, not data — which is why it starts at 0% and is kept out of the yield figures above.Cost to reproduce & the long-term-let alternative
The two are within 0.0 points of each other on net yield.
The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Bali ownership, tax and letting rules
Where it sits, and who confirms it
Location
Agency pin · unverifiedSeseh/Cemagi · Nyanyi
Loading Map...
Score, and what could go wrong
Brixfox Score
Consider carefully. Returns are below market average for this price point.
Risk & what-if
| Scenario | Occupancy | Net income /yr | Net yield |
|---|---|---|---|
| -20 pts occupancy | 31% | $3,158 | 2.0% |
| -10 pts occupancy | 41% | $5,046 | 3.1% |
| Expected | 51% | $6,934 | 4.3% |
| +10 pts occupancy | 61% | $8,822 | 5.5% |
Brixfox Standard · Non-resident · Fully managed · net yield on all-in cost
Questions about this listing, answered from its data
Ask Brixfox about this property
Answers grounded in this listing's data, its Airbnb comps and the score breakdown.
This 1-bedroom villa offers a 4.3% net yield based on its own Airbnb listing data and a 91/100 score.
- •Asking price is 1% below the cost to reproduce the land and construction
- •The property maintains a 4.9 rating from 39 reviews on its own Airbnb listing
- •Projected short-term net yield is 3 points above the 4.8% net long-term let alternative
- •Occupancy is currently 51% with the listing booked 53% of nights in its 3-month window
- •The asking price was cut 9.6% on 28 Sept 2026 after 5 months on the market
- •Foreigners cannot hold the freehold title directly and must use a PT PMA or leasehold
Try one of these
Create a free account to ask 2 free AI questions — Pro is unlimited.
Questions are stored for 12 months to improve our answers. Privacy
Take the numbers with you, or talk to the agent
Villa Underwriting Report
PDF report · one-time purchase · this property
- The page’s own figures, line by line
- Every purchase cost and the all-in total
- Occupancy and offer-price what-ifs
- Bali ownership, tax and letting rules
Interested in this property?
Your Brixfox analysis goes with it, so you arrive as a qualified buyer, not a cold email. Where the agency takes inquiries through Brixfox it goes straight to the agent; otherwise it comes to the Brixfox team and we reply to you. Brixfox adds no fee.
Modelled from live Airbnb calendar data around this property · operating costs per line, editable in the P&L · estimates, not financial advice.Data sources & methodology ›
ROI calculations use verified Brixfox Intelligence rental data. Operating costs are modelled per line — Airbnb/Booking channel fees whoever manages, then either a full-service management commission or the staff/local operations a self-managing owner buys back, 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.