Launch offer — 3 months free free, no card

Modern Elegance Perfectly Located Balangan Villa

Modern Elegance Perfectly Located Balangan Villa

Bingin, Bali

$211k

Price

7.1%

ROI

1

Bedrooms

38%

Occupancy

1 Bathrooms
Ownership: Freehold
Land: 84 m²
Build: 84 m²
Est. Revenue: $22k/yr
Avg Nightly Rate: $158

Investment Analysis

Finished, built in December 2024. Located in Balangan, Uluwatu, just minutes from the stunning Balangan Beach Land size is 1.5 are with a building size of 84 sqm. The villa includes a private pool, garden, and motorbike parking. Villa features beautiful high ceilings and stunning glass walls to get sun and greenery in your life.

1-bedroom freehold villa in Bingin — photo 1 of 5
Propertia
1-bedroom freehold villa in Bingin — photo 2 of 5
1-bedroom freehold villa in Bingin — photo 3 of 5
1-bedroom freehold villa in Bingin — photo 4 of 5
1-bedroom freehold villa in Bingin — photo 5 of 5

Modern Elegance Perfectly Located Balangan Villa

Bingin · Bingin · Ref BF-8118 Source verified · Propertia · listed 29 May 2026
Asking price · Freehold
$211,130
View original listing
Ownership
Freehold
Bedrooms
1
Bathrooms
1
Built area
84 m²
Land
84 m²
True net yield
3.3%
≈ $1,249/mo net after costs & tax
5-yr total return (net + appreciation)
13.9% / yr avg
Payback in ~14 yrs from rent
Brixfox Score 85 · A
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)
$158/night
50% ($79)Brixfox estimate($158/night)200% ($316)
Occupancy
38%
10%Brixfox estimate(38%)100%

Short-Term Rental

High confidence
Yearly income
$14,987
Likely range $11,990 – $17,985
Airbnb data$158/night · 38% occupancy
Rental income
$158/night · 38% occ.
$21,938
Running costs (20%)
Utilities, cleaning, maintenance
-$4,388
Income tax (10%)
Indonesian rental income tax
-$2,194
Property tax
Annual property tax
-$369
Net income
7.1% ROI
$14,987

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$211,130
BPHTB (freehold transfer tax)$10,557
Notary & registration$1,800
Legal / due diligence$2,111
Total acquisition costs$14,468
Renovation (~$130/m², from finish level)
Estimated from finish level — mid-range usually needs light refresh.		$10,920
($6,720–$15,120)
Furnishing & STR launch
1bd × $3,500 base + appliances, electronics, outdoor, licence, photography, linens.		$18,100
All-in investment$254,618

Gross yield (asking)

10.4%

True gross yield (all-in)

8.6%

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

Freehold — 6%/yr appreciation in Bingin.

$2.2M$1.7M$1.1M$554K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $211K
Capital appreciation
Property value growing at +6%/yr based on Bingin market trends.
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 12: rental income alone has repaid the full purchase price.
2x return
Year 7: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$283K
+34%
Rental Income
+$80K
Total Position
$362K
+72%
11.4%/yr
Year 10
Capital Value
$378K
+79%
Rental Income
+$172K
Total Position
$550K
+160%
10.0%/yr
Year 20
Capital Value
$677K
+221%
Rental Income
+$403K
Total Position
$1.1M
+411%
8.5%/yr
Year 30
Capital Value
$1.2M
+474%
Rental Income
+$713K
Total Position
$1.9M
+812%
7.6%/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
Good
7.1% annual return
Occupancy
Weak
38% average occupancy
Nightly Rate
Good
$158 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Weak
84 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Stunning visuals with 8/10 instagrammability — commands premium nightly rates
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 38% — 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.
5.6%
$978/mo
40% occ.
7.5%
$1,314/mo
38% occ.
7.1%
$1,249/mo
current
48% occ.
9.0%
$1,585/mo

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.