2 beds
2 floors
155 sqm
The two-storey villa with an area of 185 m² with a plot of 335 m² is part of the Serenity Estates boutique complex. The layout includes two bedrooms and three bathrooms, a spacious living room and kitchen with a central island, as well as a terrace and a 40 m² balcony with panoramic views of the tropical landscape —a rare format for Ubud that directly affects the liquidity of the property.
The villa is fully furnished and equipped with appliances, ready to stay and rent immediately after purchase. On the plot —private swimming pool with an area of almost 30 m², equipped terrace, recreation areas and a large garden. Panoramic glazing and open spaces enhance the attractiveness for tenants and allow the owner to count on a high level of occupancy.
The property is located on «orange land» with the right to leasehold for 30+30 years, which makes it possible not only for living, but also for short- and long-term rentals, as well as doing business. The villa is managed by a professional operator with a proven high load, which provides the owner with stable cash flow and capitalization growth potential.
$ 285 000
price from developer
$ 3 000
deposit
$ 142 400
down payment
4 payments
installment plan
Pay at contract signing within one month after paying the deposit. Remaining payments follow the payment schedule Payment schedule
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 342 000
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 627 000 (see the price growth chart), which will provide you with a 120% profit amounting to about $ 342 000
$ 285 000
Construction Start
$ 627 000
Construction Completion
120 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 64 695
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 391 per month (≈ +$ 64 695 per year). Yield ~22.7%, estimated payback period — 4.4 years.
22.7 %
Annual ROI (%)
+ $ 5 391
Monthly income
4.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 313 per month (≈ +$ 51 756 per year). Yield ~18.2%, estimated payback period — 5.5 years.
18.2 %
Annual ROI (%)
+ $ 4 313
Monthly income
5.5 years
Payback period
The total price is $ 285 000, split into 4 payments through Q3 2026. The deposit is $ 3 000. The first installment is $ 142 400 (50% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
12.2025
$ 142 400
2
03.2026
$ 46 530
3
06.2026
$ 46 530
4
09.2026
$ 46 530
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
The price of the property increases as key construction milestones are completed. This data is provided by the developer and reflects real price dynamics.
Purchase
$ 285 000
02.2026
Interior works
$ 313 500
+ $ 28 500
09.2025
Completed
$ 627 000
+ $ 342 000
Итоговый доход:
+ $ 3 42 000
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Serenity Estates is in Ubud District — cultural and tourist center Bali. The airport and southern beaches are about an hour away, and rice terraces and Agung Volcano — are less than 70 minutes away. The location combines the privacy of the green environment and convenient access to the main points of the island.
The complex is located near the center of Ubud, in a calm village on the banks of the river. Nearby are Elephant Cave, a waterfall and a traditional wood craftsmen's street. There are famous coffee shops, galleries and museums, restaurants and supermarkets around. The area is also known for yoga centers and wellness spaces, including The Yoga Barn, Ubud Yoga Center and Radiantly Alive. There are cultural attractions and educational institutions, making the location convenient for living and attractive for investment.
Still have questions?
We have compiled answers to the most important topics: the property purchase process, required documents, payments, security, and developer due diligence.
Expert consultation
We will find the best investment option for your request, explain each stage of the transaction, and answer any technical or legal questions.
Registered address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration Certificate No. 0835566039726