Launch offer — 3 months free free, no card

3 bedrooms modern villa in Balangan beachside 40 Years Lease !

3 bedrooms modern villa in Balangan beachside 40 Years Lease !

Bingin, Bali

$235k

Price

13.8%

ROI

3

Bedrooms

33%

Occupancy

3 Bathrooms
Ownership: Leasehold
Land: 150 m²
Build: 195 m²
Est. Revenue: $47k/yr
Avg Nightly Rate: $393

Investment Analysis

This modern three-bedroom villa is located in the Balangan beachside area, offering a long 40-year leasehold and a strong balance between lifestyle living and investment potential. Designed with generous indoor and outdoor spaces, the villa is well suited as a private residence or a long-term rental asset in one of South Bali’s most desirable coastal

3-bedroom leasehold villa in Bingin — photo 1 of 5
VillasofBali
3-bedroom leasehold villa in Bingin — photo 2 of 5
3-bedroom leasehold villa in Bingin — photo 3 of 5
3-bedroom leasehold villa in Bingin — photo 4 of 5
3-bedroom leasehold villa in Bingin — photo 5 of 5

3 bedrooms modern villa in Balangan beachside 40 Years Lease !

Bingin · Bingin · Ref BF-7120 Source verified · VillasofBali · listed 29 May 2026
Asking price · Leasehold
$235,000
View original listing
Ownership
Leasehold
Bedrooms
3
Bathrooms
3
Built area
195 m²
Land
150 m²
True net yield
6.9%
≈ $2,694/mo net after costs & tax
Cash yield while the lease runs — capital not recovered after 40 yrs
Lease-adjusted return
4.4% / yr
over 40-yr lease, capital not recovered
Brixfox Score 89 · A
40 yrs left on lease
Modelled from Airbnb listings we track across Bingin — 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

Bingin

Bingin, 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)
$393/night
50% ($196)Brixfox estimate($393/night)200% ($786)
Occupancy
33%
10%Brixfox estimate(33%)100%

Short-Term Rental

High confidence
Yearly income
$32,326
Likely range $25,861 – $38,791
Airbnb data$393/night · 33% occupancy
Rental income
$393/night · 33% occ.
$46,767
Running costs (20%)
Utilities, cleaning, maintenance
-$9,353
Income tax (10%)
Indonesian rental income tax
-$4,677
Property tax
Annual property tax
-$411
Net income
13.8% ROI
$32,326

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$235,000
Lease transfer & notarial admin (~1%)$2,350
Notary & registration$1,800
Legal / due diligence$2,350
Total acquisition costs$6,500
Renovation (~$25/m², from finish level)
Estimated from finish level — luxury finish typically STR-ready.		$4,875
($0–$9,750)
Furnishing & STR launch
3bd × $6,500 base + appliances, electronics, outdoor, licence, photography, linens.		$42,900
All-in investment$289,275

Gross yield (asking)

19.9%

True gross yield (all-in)

16.2%

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

Leasehold with 40 years remaining.

$2.8M$2.1M$1.4M$701K$0Yr 0Yr 10Yr 20Yr 30Yr 40Purchase PriceIlliquid zoneUnsellableToday: $235KPeak Capital Value: Yr 15 ($330K)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 7: 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
$272K
+16%
35 years remaining
Rental Income
+$172K
Total Position
$444K
+89%
13.6%/yr
Year 10
Capital Value
$316K
+34%
30 years remaining
Rental Income
+$371K
Total Position
$686K
+192%
11.3%/yr
Year 15Peak
Capital Value
$330K
+40%
25 years remaining
Rental Income
+$601K
Total Position
$931K
+296%
9.6%/yr
Year 20
Capital Value
$318K
+35%
20 years remaining
Rental Income
+$869K
Total Position
$1.2M
+405%
8.4%/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 6+ yrs operating 60+ properties managed ~2h guest response

Uluwatu Villa Care

Vetted

Bukit-peninsula clifftop & beach villa specialists

22%
Management fee
of rental revenue — already in your Managed figures

Boutique operator focused on the Bukit. Premium guest experience, transparent monthly reporting, and on-call maintenance for remote owners.

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 & garden upkeep
  • Pondok wisata / STR licensing assistance
Visit Uluwatu Villa Care

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
Strong
13.8% annual return
Occupancy
Weak
33% average occupancy
Nightly Rate
Strong
$393 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Weak
150 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
40 years remaining on lease

Top Highlights

High rental yield at 13.8% — outperforms most villas in this market
Premium nightly rate of $393 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 33% — factor in seasonal gaps

Consider carefully. Returns are below market average for this price point.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

30% occ.
12.6%
$2,475/mo
40% occ.
16.9%
$3,312/mo
33% occ.
13.8%
$2,694/mo
current
43% occ.
18.0%
$3,530/mo

Lease Timeline

40 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.