2 beds
2 floors
84 sqm
Villa with an area of 84 sq. m is located on its own plot 150 sq. m and includes 2 bedrooms and 2 bathrooms. The layout provides for one bedroom on each floor, which provides additional privacy for residents. The property provides a private pool and the villa offers jungle views, increasing the liquidity of the property and making it more attractive to buyers. Full furnishings are included in the price, so you can buy real estate without additional equipment costs.
The construction and decoration of the villa uses high-quality natural materials to ensure the durability and aesthetic appearance of the property. The management company BaliSuperHost is ready to provide transfer services, nanny, excursion organization and SPA, providing a high level of service for owners and guests. Installment plans with a down payment of 35% are also available for buyers, which makes purchasing real estate more flexible from a financial planning point of view. Such a villa will be of interest to investors who want to receive stable passive rental income.
Villa purchase savings
$ 199 000
price from developer
$ 3 000
deposit
$ 66 600
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
+ $ 65 869
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 264 869 (see the price growth chart), which will provide you with a 33.1% profit amounting to about $ 65 869
$ 199 000
Construction Start
$ 264 869
Construction Completion
33.1 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 42 387
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 532 per month (≈ +$ 42 387 per year). Yield ~21.3%, estimated payback period — 4.7 years.
21.3 %
Annual ROI (%)
+ $ 3 532
Monthly income
4.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 826 per month (≈ +$ 33 910 per year). Yield ~17%, estimated payback period — 5.9 years.
17 %
Annual ROI (%)
+ $ 2 826
Monthly income
5.9 years
Payback period
Price growth by completition in USD
Construction stages: 3
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
$ 199 000
12.2026
Frame
$ 218 900
+ $ 19 900
06.2027
Interior works
$ 240 790
+ $ 41 790
09.2027
Completed
$ 264 869
+ $ 65 869
Total return:
+ $ 65 869
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 3 000
The total price is $ 199 000, split into 4 payments through Q3 2027. The deposit is $ 3 000. The first installment is $ 66 600 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
08.2026
$ 66 600
2
12.2026
$ 43 130
3
04.2027
$ 43 130
4
09.2027
$ 43 130
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The complex is located in the picturesque Ubud district, which is considered the cultural and spiritual center of Bali. To the center of Ubud — 35 minutes drive, to Elephant Cave — 5 minutes drive, to Bandung Waterfall — 7 minutes drive, to Woodcarving Street — 10 minutes drive, to Tegenungan Waterfall — 19 minutes drive, to Yoga Barn — 20 minutes drive, and to Monkey Forest — 25 minutes drive. This location allows quick access to the most famous natural, cultural and tourist locations on the island.
To the rice terraces — 40 minutes drive, to Sanur Beach — 50 minutes drive, to White Sand Beach — 1 hour drive, and to the international airport — 1 hour 25 minutes drive. This location combines the secluded atmosphere of Ubud with convenient access to the island's natural attractions and key infrastructure.
Source: Exclusive 3D Aerial Photography of the «Ubud» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
