2 beds
2 floors
101.8 sqm
Villa with an area of 101.8 sq. m on a plot of 231.8 sq. m is made in a two-story format with thoughtful zoning of space: on the second level there are 2 bedrooms, and each has access to its own bathroom, as well as a private terrace with a bath, which enhances the level of comfort and makes the property more attractive to tenants. The first floor is completely dedicated to the combined area of the kitchen and living room, due to which a feeling of spaciousness is formed and functionality is increased — this solution opens up different scenarios for using the space and makes the layout more universal.
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
$ 390 000
price from developer
$ 2 000
deposit
$ 115 000
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
+ $ 84 047
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 474 047 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 84 047
$ 390 000
Construction Start
$ 474 047
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 79 560
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 630 per month (≈ +$ 79 560 per year). Yield ~20.4%, estimated payback period — 4.9 years.
20.4 %
Annual ROI (%)
+ $ 6 630
Monthly income
4.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 304 per month (≈ +$ 63 648 per year). Yield ~16.3%, estimated payback period — 6.1 years.
16.3 %
Annual ROI (%)
+ $ 5 304
Monthly income
6.1 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
$ 390 000
09.2026
Foundation
$ 409 500
+ $ 19 500
12.2026
50%
$ 429 975
+ $ 39 975
05.2027
Facade
$ 451 474
+ $ 61 474
09.2027
Completed
$ 474 048
+ $ 84 048
Total return:
+ $ 84 047
* 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 $ 390 000, split into 3 payments through Q3 2027. The deposit is $ 2 000. The first installment is $ 115 000 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
06.2026
$ 115 000
2
01.2027
$ 136 500
3
09.2027
$ 136 500
* 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
