Huge 5 bedroom Villa in Sanur
- 12.3-year lease · 1.9% after lease amortisation
A 5 bedroom Sanur villa offering a 10% net yield based on 17 nearby Airbnb comparables, representing a cash-income investment with no terminal resale value.
WhyHide
- •Projected annual revenue of $81,179 based on a $365 average daily rate and 61% occupancy.
- •High gross yield of 22.6% on the $359,750 all-in acquisition cost.
- •Substantial 997 m² land plot with 299 m² of built area for a $324,924 asking price.
- •Short leasehold duration with only 12.3 years remaining and no resale value at the end.
- •Moderate confidence in yield projections due to a limited set of 17 nearby Airbnb comparables.
- •Zoning status for the property has not been checked.
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 30 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
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.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.
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 · unverifiedSanur
Loading Map...
Score, and what could go wrong
Brixfox Score
Strong income today, but the 12.3-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
| Scenario | Occupancy | Net income /yr | Net yield |
|---|---|---|---|
| -20 pts occupancy | 41% | $23,984 | 6.7% |
| -10 pts occupancy | 51% | $29,973 | 8.3% |
| Expected | 61% | $35,961 | 10.0% |
| +10 pts occupancy | 71% | $41,950 | 11.7% |
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.
A 5 bedroom Sanur villa offering a 10% net yield based on 17 nearby Airbnb comparables, representing a cash-income investment with no terminal resale value.
- •Projected annual revenue of $81,179 based on a $365 average daily rate and 61% occupancy.
- •High gross yield of 22.6% on the $359,750 all-in acquisition cost.
- •Substantial 997 m² land plot with 299 m² of built area for a $324,924 asking price.
- •Short leasehold duration with only 12.3 years remaining and no resale value at the end.
- •Moderate confidence in yield projections due to a limited set of 17 nearby Airbnb comparables.
- •Zoning status for the property has not been checked.
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.