1 beds
1 floors
103 sqm
Villa with an area of 103 sq. m has a thoughtful layout: a compact format is combined with a spacious living room, which makes the property universal for rent. Panoramic windows provide maximum natural light and visually expand the space, making the property better positioned in a higher segment and finding tenants faster. The windows offer views of the jungle and pool — low density of buildings maintains views and maintains liquidity.
The area includes a swimming pool, jacuzzi and terrace, which increases the attractiveness of the property for short-term rentals and allows you to generate a higher check. The villa is furnished, thanks to this there are no additional equipment costs and the rental period is reduced. The use of quality materials reduces maintenance costs and maintains the cost of the facility over the distance.
The financial parameters are investor-oriented: installment plans are available with a down payment of 50%, allowing flexible capital allocation. The leasehold ownership format for 28 years with an extension for another 25 years provides a long-term ownership model. The declared return of 9% and the potential for value growth form a stable cash flow and strengthen the investment attractiveness of the property.
$ 320 000
price from developer
$ 5 000
deposit
$ 155 000
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
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 106 888
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 426 888 (see the price growth chart), which will provide you with a 33.4% profit amounting to about $ 106 888
$ 320 000
Construction Start
$ 426 888
Construction Completion
33.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 61 440
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 120 per month (≈ +$ 61 440 per year). Yield ~19.2%, estimated payback period — 5.2 years.
19.2 %
Annual ROI (%)
+ $ 5 120
Monthly income
5.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 096 per month (≈ +$ 49 152 per year). Yield ~15.4%, estimated payback period — 6.5 years.
15.4 %
Annual ROI (%)
+ $ 4 096
Monthly income
6.5 years
Payback period
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
$ 320 000
05.2026
Frame
$ 352 000
+ $ 32 000
08.2026
Facade
$ 387 200
+ $ 67 200
11.2026
Interior works
$ 406 560
+ $ 86 560
12.2026
Completed
$ 426 888
+ $ 106 888
Total return:
+ $ 1 06 888
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The total price is $ 320 000, split into 5 payments through Q4 2026. The deposit is $ 5 000. The first installment is $ 155 000 (48% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
04.2026
$ 155 000
2
06.2026
$ 40 000
3
08.2026
$ 40 000
4
10.2026
$ 40 000
5
12.2026
$ 40 000
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Puri Sidem is located in Ubud district, next to Pura Gunung Lebah Temple. The location refers to Pink Zone — an area designated for tourist development, including hotels and commercial properties. This status increases investment attractiveness due to the clear regulatory purpose of the land and the potential for further development of the area.
The complex is surrounded by jungle, with the urban infrastructure of Ubud within close reach: restaurants, shops and services. There is no dense development in the area, which maintains silence and privacy, which increases demand from tenants focused on long-term living. Low environmental density also supports the species characteristics of objects and their liquidity in the market.
Source: Exclusive 3D Aerial Photography of the «Ubud» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
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