Launch offer — 3 months free free, no card

Beautiful Modern Family Villa in Umalas

Beautiful Modern Family Villa in Umalas

Berawa, Bali

$415k

Price

5.5%

ROI

3

Bedrooms

33%

Occupancy

3 Bathrooms
Ownership: Freehold
Land: 230 m²
Build: 230 m²
Est. Revenue: $34k/yr
Avg Nightly Rate: $284

Investment Analysis

Tucked away in a quiet and established residential pocket of Umalas, this beautifully designed 3-bedroom villa project is created with real family living in mind. The location offers a rare balance — peaceful and private, yet just minutes from international schools, daily conveniences, and easy access to Canggu. Built on a generous 2.5 Are of…

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

Beautiful Modern Family Villa in Umalas

Berawa · Berawa · Ref BF-945 Source verified · Propertia · listed 4 May 2026
Asking price · Freehold
$414,510
View original listing
Ownership
Freehold
Bedrooms
3
Bathrooms
3
Built area
230 m²
Land
230 m²
True net yield
2.5%
≈ $1,911/mo net after costs & tax
5-yr total return (net + appreciation)
13.6% / yr avg
Payback in ~18 yrs from rent
Brixfox Score 81 · B+
Modelled from Airbnb listings we track across Berawa — 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

Berawa

Berawa, 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)
$284/night
50% ($142)Brixfox estimate($284/night)200% ($567)
Occupancy
33%
10%Brixfox estimate(33%)100%

Short-Term Rental

Indicative
Yearly income
$22,935
Likely range $13,761 – $32,108
Airbnb data$284/night · 33% occupancy
Rental income
$284/night · 33% occ.
$33,800
Running costs (20%)
Utilities, cleaning, maintenance
-$6,760
Income tax (10%)
Indonesian rental income tax
-$3,380
Property tax
Annual property tax
-$725
Net income
5.5% ROI
$22,935

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$414,510
BPHTB (freehold transfer tax)$20,726
Notary & registration$1,800
Legal / due diligence$4,145
Total acquisition costs$26,671
Renovation (~$25/m², from finish level)
Estimated from finish level — luxury finish typically STR-ready.		$5,750
($0–$11,500)
Furnishing & STR launch
3bd × $6,500 base + appliances, electronics, outdoor, licence, photography, linens.		$42,900
All-in investment$489,831

Gross yield (asking)

8.2%

True gross yield (all-in)

6.9%

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 — 7%/yr appreciation in Berawa.

$4.9M$3.7M$2.4M$1.2M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $415K
Capital appreciation
Property value growing at +7%/yr based on Berawa 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 15: 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
$581K
+40%
Rental Income
+$122K
Total Position
$703K
+70%
11.1%/yr
Year 10
Capital Value
$815K
+97%
Rental Income
+$263K
Total Position
$1.1M
+160%
10.0%/yr
Year 20
Capital Value
$1.6M
+287%
Rental Income
+$616K
Total Position
$2.2M
+436%
8.8%/yr
Year 30
Capital Value
$3.2M
+661%
Rental Income
+$1.1M
Total Position
$4.2M
+924%
8.1%/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 9+ yrs operating 140+ properties managed ~1h guest response

Canggu Stay Co.

Vetted

Full-service villa management across South Bali

20%
Management fee
of rental revenue — already in your Managed figures

Hands-off short-stay management for absentee owners — from licensing to nightly guest care. Your villa earns from day one without you on the ground.

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 & tropical-garden upkeep
  • Pondok wisata / STR licensing assistance
Visit Canggu Stay Co.

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
5.5% annual return
Occupancy
Weak
33% average occupancy
Nightly Rate
Strong
$284 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Average
230 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $284 — positioned in the top tier
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 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.
5.1%
$1,751/mo
40% occ.
6.8%
$2,355/mo
33% occ.
5.5%
$1,911/mo
current
43% occ.
7.3%
$2,515/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.