4 Bedroom Villa for Sale & Yearly Rental in Kesambi, Kerobokan

4 Bedroom Villa for Sale & Yearly Rental in Kesambi, Kerobokan

Kerobokan, Bali

$138k

Price

4

Bedrooms

63%

Occupancy

4 Bathrooms
Ownership: Leasehold
Land: 250 m²
Build: 180 m²
Avg Nightly Rate: $220

Cost to reproduce & long-term let

Reproducing this villa would cost about $168k — reproducing it would cost about $168k

How it compares in Kerobokan

  • Expected occupancy of 63% compares with a 66% median across 220 tracked Kerobokan villas.
  • Its expected nightly rate of $220 sits above the Kerobokan median of $173.
  • Brixfox ranks its projected net yield in the bottom half of the 216 live Kerobokan listings it tracks.
How Brixfox computes these figures

Investment Analysis

Discover a beautiful 4-bedroom villa located in the peaceful residential area of Kesambi, Kerobokan. Designed as a comfortable family home, this villa offers a...

Price
$138,221
Inquire
4-bedroom leasehold villa in Kerobokan — photo 1 of 5
Bali Home Immo
1 / 5
4-bedroom leasehold villa in Kerobokan — photo 2 of 5
2 / 5
4-bedroom leasehold villa in Kerobokan — photo 3 of 5
3 / 5
4-bedroom leasehold villa in Kerobokan — photo 4 of 5
4 / 5
4-bedroom leasehold villa in Kerobokan — photo 5 of 5
5 / 5

4 Bedroom Villa for Sale & Yearly Rental in Kesambi, Kerobokan

Kerobokan · Ref BF-489283Source · Bali Home Immo · listed 16 Jul 2026
Asking price · Leasehold
$138,221
Listed 106 days ago
Inquire about this property
Ownership
Leasehold
Bedrooms
4
Bathrooms
4
Built area
180 m²
Land
250 m²
Brixfox Score 29 · F Leasehold · 16 yrs leftFinancial analysis ↓
Short lease — 16 yrs left. The net yield below is cash income while the lease runs; the villa returns to the landowner when it ends, so there is no resale value — see “after lease amortisation” in the analysis.
Financials

What it earns, what it costs to own, and the net yield

Financial analysis
· Brixfox Standard · Non-resident · Fully managed
Leasehold · 16 yrs remaining
Fully managed is the Brixfox Standard shown on every card: a full-service manager's commission, charged on top of the Airbnb/Booking channel fees (not the cleaning cost — changeovers are funded by guest cleaning fees; you bear the residual). Self-managed drops the commission; the channel fees stay, because the platform is paid whoever manages, and you pay staff/local operations, a higher cleaning residual 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.
—
Awaiting comparable data
Gross yield · all-in basis
—
Before tax in your home country and financing costs. Estimates, not financial advice.

No Airbnb match on file

We have not confirmed this exact villa on Airbnb, so it carries no operating history here. The figures above rest on the comparable set — a launch scenario, not a track record.

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.
Expected ADR
—
Asking-price basis
Expected occupancy
—
Projected annual revenue
—
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 · leasehold
$
Acquisition costs· 3.4% of price, auto-calculated
$4,682
Lease transfer & notarial admin (~1%)$1,382
Notary & registration$1,800
Legal fees$1,500
Renovation budget· Light touch-ups — paint, fixtures, deep clean.
$
Furniture & STR launch· default STR launch only (delivered furnished)
$
All-in investment
$164,403
+18.9% over asking
The P&L needs a revenue basis from comparable listings — it appears once comp data is available.

Cost to reproduce & the long-term-let alternative

What it would cost to reproduce this villa, and what a yearly tenant would pay
Reproducing this villa would cost about $168kcost ≈ $168kMedium confidence
Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Agency pin · unverified

Kerobokan

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Brixfox Score

29F
LocationAverage
Emerging or secondary location
Rental YieldPending
Estimate unavailable
OccupancyGood
63% average occupancy
Nightly RateStrong
$220 per night
Visual AppealGood
7/10 visual appeal
Size & SpaceAverage
250 m² land area
ZoningWeak
Residential (per agency) — verify in RTRW
TenureAverage
16 years remaining on lease
Premium nightly rate of $220 — positioned in the top tier
Secondary location — rental demand may be lower than premium areas
Compact plot at 250 m² — limited expansion potential

Strong income today, but the 16-year lease is short — returns are front-loaded and the asset depreciates toward lease end. Best for yield-focused buyers comfortable with a wasting asset and a lease-extension plan, less so passive long-term holders.

Risk & what-if

Lease runway16 yearsCautionPlan an exit within ~1 years, while resale is still easy.
Ask Brixfox

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.

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

Inquire

Take the numbers with you, or talk to the agent

Villa Underwriting Report not available here

This listing publishes no net yield right now (its figures are missing or under review), so there is nothing a report could underwrite.

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.

Optional — leave it blank and we'll send the message above.

Source · Bali Home Immo

We email you a copy and check in a few days later that you heard back. No spam, 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.