2 beds
1 floors
72 sqm
You can buy a villa of 72 m² on your own plot of 247 m² in the jungles of Ubud for short-term rentals and your own holiday in Bali. The layout includes two bedrooms and two bathrooms, with each bedroom having direct access to its own bathroom. In front of the bedrooms there is a spacious terrace that can be used as an additional sitting area, and if necessary, glazed and adapted into a living room. The villa is suitable for families, couples, tourists and expats who value privacy, nature and comfort. The infrastructure of the complex includes a SPA, a sauna and ice bath, a yoga and fitness area, a restaurant, a French cafe with a breakfast area, reception and walking paths. Furniture and appliances are included in the price, so no additional furnishing costs will be required after purchase. The complex has a management company. Installment plans are available for the construction phase. The project is located in a quiet natural area of Ubud and is suitable for those who want to relax in the jungle away from the bustle of the city, maintaining access to tourist routes and the region's experience.
Villa purchase savings
$ 200 000
price from developer
$ 1 000
deposit
$ 59 000
down payment
5 payments
installment plan
Pay at contract signing within one month after paying the deposit. Remaining payments follow the payment schedule Payment schedule
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 14 322
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 214 322 (see the price growth chart), which will provide you with a 7.16% profit amounting to about $ 14 322
$ 200 000
Construction Start
$ 214 322
Construction Completion
7.16 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 22 000
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 833 per month (≈ +$ 22 000 per year). Yield ~11%, estimated payback period — 9.1 years.
11 %
Annual ROI (%)
+ $ 1 833
Monthly income
9.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 467 per month (≈ +$ 17 600 per year). Yield ~8.8%, estimated payback period — 11.4 years.
8.8 %
Annual ROI (%)
+ $ 1 467
Monthly income
11.4 years
Payback period
Price growth by completition in USD
Construction stages: 3
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
$ 200 000
07.2026
Foundation
$ 204 000
+ $ 4 000
12.2026
Frame
$ 210 120
+ $ 10 120
04.2027
Completed
$ 214 322
+ $ 14 322
Total return:
+ $ 14 322
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 1 000
The total price is $ 200 000, split into 5 payments through Q4 2027. The deposit is $ 1 000. The first installment is $ 59 000 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 000
1
10.2026
$ 59 000
2
01.2027
$ 35 000
3
05.2027
$ 35 000
4
08.2027
$ 35 000
5
12.2027
$ 35 000
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Ubud — green natural location in the northern part of the region, which is suitable for short-term rentals and relaxing tourist holidays. The area is chosen by tourists, couples, wellness travelers and guests who value the nature, privacy, cultural experience and authentic atmosphere of Bali. Gunung Kawi Sebatu — 9–11 minutes drive, a temple complex amidst tropical greenery with natural springs and pools, which is particularly interesting for travelers interested in the island's culture, spiritual practices and nature. Tirta Empul — about 10 minutes drive, an ancient temple with sacred springs, famous for traditional purification rites and attracting tourists who want to get acquainted with Balinese traditions. Tegallalang Rice Terraces — about 13 minutes drive, famous rice terraces with picturesque landscapes, walking routes and the characteristic natural landscape of Ubud. This location is suitable for a tourist format, where the main scenarios are relaxing among tropical nature, visiting temples and cultural attractions, as well as getting to know the traditions and nature of central Bali.
Source: Exclusive 3D Aerial Photography of the «Ubud» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora