1 beds
1 floors
60 sqm
Villa with an area of 60 sq. m, located on adjacent land of 110 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 buying a villa more attractive to investors focused on comfort and liquidity. The windows offer views of the jungle and pool — low building density maintains views and maintains buyer interest.
The villa itself has a swimming pool, jacuzzi and terrace, which increases its attractiveness for short-term rentals and allows you to generate a higher check. The villa is delivered with furniture and appliances, so the purchase does not require additional equipment costs and allows you to quickly bring the property to the rental market. The use of quality materials reduces maintenance costs and maintains the cost of the facility in the long term.
Financial conditions make the purchase of a villa more flexible: installment plans are available with a down payment of 50%, which allows for efficient distribution of capital. The leasehold ownership format for 28 years with the possibility of extension for another 25 years is suitable for a long-term strategy and remains in demand among buyers considering investing in real estate. The potential for value growth further strengthens the investment attractiveness of the property. There is also a construction guarantee equal to the lease term, providing buyers with additional confidence in the reliability of the property for the entire period of ownership.
Villa purchase savings
$ 320 000
price from developer
$ 5 000
deposit
$ 155 000
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
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 105 075
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 425 075 (see the price growth chart), which will provide you with a 32.84% profit amounting to about $ 105 075
$ 320 000
Construction Start
$ 425 075
Construction Completion
32.84 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 66 560
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 547 per month (≈ +$ 66 560 per year). Yield ~20.8%, estimated payback period — 4.8 years.
20.8 %
Annual ROI (%)
+ $ 5 547
Monthly income
4.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 437 per month (≈ +$ 53 248 per year). Yield ~16.6%, estimated payback period — 6 years.
16.6 %
Annual ROI (%)
+ $ 4 437
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
$ 320 000
05.2026
Frame
$ 361 600
+ $ 41 600
08.2026
Facade
$ 408 608
+ $ 88 608
11.2026
Interior works
$ 420 866
+ $ 100 866
12.2026
Completed
$ 425 075
+ $ 105 075
Total return:
+ $ 1 05 075
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 5 000
The total price is $ 320 000, split into 4 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
05.2026
$ 155 000
2
07.2026
$ 53 330
3
09.2026
$ 53 330
4
12.2026
$ 53 330
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Puri Sidem is located in Ubud district, next to Pura Gunung Lebah Temple. The location refers to the Pink Zone — area intended for tourist development, including hotels and commercial facilities. 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 long-term tenants. 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
