ROI Case Study: Investing in Bali Property for High Returns

Are you interested in investing in Bali real estate and want to know what kind of return on investment you can expect? We have a case study that may interest you.

1 min read

white concrete building
white concrete building

Are you interested in investing in Bali real estate and want to know what kind of return on investment you can expect? We have a case study that may interest you.

The Case Study

Assumptions:

  • You purchase a 4-bedroom villa in Umalas for $450,000.

  • You rent the villa out for $380 an average per night with an 80% booking rate.

  • You rent the villa out for 300 days in a year (80% booking rate).

  • You deduct 30% from the rental income to cover taxes, maintenance, and fees.

Calculations:

  • Annual rental income = $380 x 300 = $114,000

  • Annual expenses = $114,000 x 0.3 = $34,200

  • Annual net rental income = $114,000 - $34,200 = $79,800

  • Yearly ROI = ($79,800 / $450,000) x 100% = 17.73%

Based on these calculations, you can expect a yearly net rental income of $79,800 and a ROI of 17.73% from investing in a 4-bedroom villa in Umalas, Bali. It's important to note that these calculations do not take into account any potential capital gains from the property's appreciation, but this can be a significant factor to consider in the long term.

It is important to note that, if you do manage the Villa yourself, these ratios may change in your favor by reducing the 30% costs.

As always, it's important to do your own research and due diligence before making any investment decisions. Working with a reputable real estate agent and a financial advisor can help you navigate the market and make informed decisions.

Jalan Bumbak Nomor 22 E19,
Desa/Kelurahan Kerobokan, Kec. Kuta Utara,
Kab. Badung, Provinsi Bali,
Kode Pos: 80361

Contact US

BALI OFFICE

"Neptune Property" is the trading name of PT Neptune Property Investment
Copyright © PT Neptune Property Investment 2026. All rights reserved