2 beds
2 floors
142 sqm
Villa with an area of 142 sq. m, located on an adjacent plot of 200 sq. m, has two floors and includes 2 bedrooms, each of which is equipped with its own bathroom. This layout is ideal for family living, providing a high level of privacy and comfort. The living room and kitchen are divided into separate rooms, which creates convenience for everyday use. Panoramic windows fill the space with natural light and offer views of the surrounding nature, which increases the attractiveness of the property and makes it interesting for buyers.
The villa itself has a swimming pool, terrace and jacuzzi, which expands the functionality of the property and makes purchasing a villa more attractive in terms of comfort and future rentals. These amenities add value to the property and contribute to the growth of rental potential. The use of quality materials reduces operating costs and increases service life. Furniture and appliances are included in the price of the property, which simplifies the purchase process and allows you to quickly prepare the villa for operation or rental.
The 28-year, renewable 25-year releasehold format provides a long-term ownership strategy and makes purchasing more flexible for investors. Installment plans are available with a down payment of 50%, which lowers the entry threshold for buyers and makes buying a villa more affordable. The expected increase in real estate values increases the investment attractiveness of the property on the ownership horizon.
Villa purchase savings
$ 510 000
price from developer
$ 5 000
deposit
$ 250 000
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
+ $ 167 463
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 677 463 (see the price growth chart), which will provide you with a 32.84% profit amounting to about $ 167 463
$ 510 000
Construction Start
$ 677 463
Construction Completion
32.84 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 104 040
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 670 per month (≈ +$ 104 040 per year). Yield ~20.4%, estimated payback period — 4.9 years.
20.4 %
Annual ROI (%)
+ $ 8 670
Monthly income
4.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 936 per month (≈ +$ 83 232 per year). Yield ~16.3%, estimated payback period — 6.1 years.
16.3 %
Annual ROI (%)
+ $ 6 936
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
$ 510 000
05.2026
Frame
$ 576 300
+ $ 66 300
08.2026
Facade
$ 651 219
+ $ 141 219
11.2026
Interior works
$ 670 756
+ $ 160 756
12.2026
Completed
$ 677 464
+ $ 167 464
Total return:
+ $ 1 67 463
* 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 $ 510 000, split into 4 payments through Q4 2026. The deposit is $ 5 000. The first installment is $ 250 000 (49% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
05.2026
$ 250 000
2
07.2026
$ 85 000
3
09.2026
$ 85 000
4
12.2026
$ 85 000
* 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
