3 beds
2 floors
214 sqm
Villa with an area of 214 sq. m, located on adjacent land 250 sq. m, has a two-story layout and includes 3 spacious bedrooms, each of which is equipped with its own bathroom. This configuration increases the level of privacy and makes the property especially attractive for those considering purchasing a villa for family living or rental. A spacious living room forms the central area, and panoramic windows fill the interior with natural light, meeting the expectations of the premium segment. The view of the jungle and pool, thanks to its sparse buildings, is a rare advantage and increases interest from 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. 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
$ 700 000
price from developer
$ 5 000
deposit
$ 345 000
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
+ $ 229 851
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 929 851 (see the price growth chart), which will provide you with a 32.84% profit amounting to about $ 229 851
$ 700 000
Construction Start
$ 929 851
Construction Completion
32.84 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 127 400
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 10 617 per month (≈ +$ 127 400 per year). Yield ~18.2%, estimated payback period — 5.5 years.
18.2 %
Annual ROI (%)
+ $ 10 617
Monthly income
5.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 8 493 per month (≈ +$ 101 920 per year). Yield ~14.6%, estimated payback period — 6.9 years.
14.6 %
Annual ROI (%)
+ $ 8 493
Monthly income
6.9 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
$ 700 000
05.2026
Frame
$ 791 000
+ $ 91 000
08.2026
Facade
$ 893 830
+ $ 193 830
11.2026
Interior works
$ 920 645
+ $ 220 645
12.2026
Completed
$ 929 851
+ $ 229 851
Total return:
+ $ 2 29 851
* 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 $ 700 000, split into 4 payments through Q4 2026. The deposit is $ 5 000. The first installment is $ 345 000 (49% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
05.2026
$ 345 000
2
07.2026
$ 116 670
3
09.2026
$ 116 670
4
12.2026
$ 116 670
* 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