3 beds
2 floors
349 sqm
Villa with an area of 349 sq. m with a two-story layout includes 3 bedrooms and 3 bathrooms, with each bedroom having its own bathroom, which increases privacy and makes the property more in demand among family tenants. The spacious living room forms a central area for sharing, and the panoramic windows enhance natural light, meeting premium expectations and increasing liquidity. Views of the jungle and pool due to loose buildings are a rare advantage and increase attractiveness for resale and rental.
The area includes a swimming pool, terrace and jacuzzi, which expands the functionality of the facility and allows you to increase the rental rate. The use of high-quality materials reduces maintenance costs and increases service life. Built-in furniture is included in the price, which reduces additional investments and allows you to quickly bring your property to the rental market.
A guaranteed return of 9% generates predictable cash flow and reduces investment risks. The 28-year leasehold format, with the option to extend for another 25 years, provides a long-term ownership strategy. Installment plans are available with a 50% down payment, lowering the entry threshold, and the expected value increase reinforces the yield potential on the holding horizon.
$ 700 000
price from developer
$ 5 000
deposit
$ 345 000
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
+ $ 233 818
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 933 818 (see the price growth chart), which will provide you with a 33.4% profit amounting to about $ 233 818
$ 700 000
Construction Start
$ 933 818
Construction Completion
33.4 %
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
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
$ 770 000
+ $ 70 000
08.2026
Facade
$ 847 000
+ $ 147 000
11.2026
Interior works
$ 889 350
+ $ 189 350
12.2026
Completed
$ 933 818
+ $ 233 818
Total return:
+ $ 2 33 818
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The total price is $ 700 000, split into 5 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
04.2026
$ 345 000
2
06.2026
$ 87 500
3
08.2026
$ 87 500
4
10.2026
$ 87 500
5
12.2026
$ 87 500
* 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