1 beds
1 floors
52.4 sqm
Villa with an area of 52.4 sq. m on a plot of 115.4 sq. m with a layout of 1 bedroom and 1 bathroom is made in an open space format: the bedroom is not separated from the main area, due to which the feeling of the area increases and it becomes possible to flexibly zone the interior for different tasks — this is important for rent and expands the target audience. The spacious kitchen and living area makes the layout functional, and the private terrace in the backyard forms a separate sitting area, which increases the attractiveness of the property and affects occupancy. The view from the windows of the jungle enhances privacy, which is directly reflected in the level of rental rates.
The property is located in a secluded complex surrounded by jungle, while all the infrastructure is available to the buyer: a swimming pool, a bar-restaurant, an open-air cinema and a spa create a ready-made environment for living and relaxing without additional investments. The location, 20 minutes from the center of Ubud, maintains stable demand through a combination of natural surroundings and access to a key point of attraction. Furniture and equipment are included in the price, which allows you to buy the property and immediately launch the lease after construction is completed without additional costs.
Financial conditions strengthen the investment model: installment plans with a down payment of 30% reduce the entry threshold, and a guarantee of a yield of 8% per annum creates the projected cash flow. Additionally, guarantees are provided for finishing and structural elements, which reduces ownership risks. Such an object is suitable for a buyer who wants to buy a villa in order to earn money through rent or resale, thanks to a liquid layout, included equipment and clear profitability.
Villa purchase savings
$ 189 000
price from developer
$ 2 000
deposit
$ 54 700
down payment
3 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
+ $ 40 731
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 229 731 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 40 731
$ 189 000
Construction Start
$ 229 731
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 39 312
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 276 per month (≈ +$ 39 312 per year). Yield ~20.8%, estimated payback period — 4.8 years.
20.8 %
Annual ROI (%)
+ $ 3 276
Monthly income
4.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 621 per month (≈ +$ 31 450 per year). Yield ~16.6%, estimated payback period — 6 years.
16.6 %
Annual ROI (%)
+ $ 2 621
Monthly income
6 years
Payback period
Price growth by completition in USD
Construction stages: 4
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
$ 189 000
09.2026
Foundation
$ 198 450
+ $ 9 450
12.2026
50%
$ 208 372
+ $ 19 372
05.2027
Facade
$ 218 791
+ $ 29 791
09.2027
Completed
$ 229 731
+ $ 40 731
Total return:
+ $ 40 731
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 2 000
The total price is $ 189 000, split into 3 payments through Q3 2027. The deposit is $ 2 000. The first installment is $ 54 700 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
06.2026
$ 54 700
2
01.2027
$ 66 150
3
09.2027
$ 66 150
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Moon Rock 2.0 is located in the heart of Bali's pristine jungle and natural heritage, surrounded by dense tropical greenery and secluded buildings, creating an atmosphere of silence and giving a feeling of complete unity with nature. Pabean Ketewel Beach — 22 minutes drive.
Key attraction points are within easy reach: Bali Bird Park — 2 minutes drive, Bali Zoo — 7 minutes drive, Beji Guwang — 14 minutes drive, Tegenungan Waterfall — 20 minutes drive, Living World Mall Denpasar — 20 minutes drive, Monkey Padel Bali — 28 minutes drive.
Source: Exclusive 3D Aerial Photography of the «Ubud» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
