2 beds
1 floors
122 sqm
The one-story villa by the river is designed for those who value privacy and living in harmony with nature. The spacious layout includes two bedrooms, each with its own bathroom, as well as an additional guest bathroom —, ideal for family living or renting. The living room and bedrooms have access to a large terrace with private pool and relaxation area, offering scenic views of the river and tropical greenery.
The villa is completely ready for comfortable living and rental: a climate control system is installed, the kitchen and bathroom are equipped with all the necessary equipment. The management company provides premium-level service — spa, catering, transfers, nanny services and excursions, which increases the attractiveness of the property for tenants.
Form of ownership — leasehold for 30 years with the possibility of extension, and construction is carried out by experienced contractors, which ensures reliability, quality and sustainable growth in the capitalization of the asset.
Villa purchase savings
$ 399 000
price from developer
$ 3 000
deposit
$ 356 100
down payment
2 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
+ $ 27 930
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 426 930 (see the price growth chart), which will provide you with a 7% profit amounting to about $ 27 930
$ 399 000
Construction Start
$ 426 930
Construction Completion
7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 47 880
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 990 per month (≈ +$ 47 880 per year). Yield ~12%, estimated payback period — 8.3 years.
12 %
Annual ROI (%)
+ $ 3 990
Monthly income
8.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 192 per month (≈ +$ 38 304 per year). Yield ~9.6%, estimated payback period — 10.4 years.
9.6 %
Annual ROI (%)
+ $ 3 192
Monthly income
10.4 years
Payback period
Price growth by completition in USD
Construction stages: 1
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
$ 399 000
08.2026
Completed
$ 426 930
+ $ 27 930
Total return:
+ $ 27 930
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 2, deposit: 3 000
The total price is $ 399 000, split into 2 payments through Q3 2027. The deposit is $ 3 000. The first installment is $ 356 100 (89% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
08.2026
$ 356 100
2
07.2027
$ 39 900
* 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 a picturesque natural area near the river and waterfall, just a 5-minute drive to the nearest cafes and shops, and 10 minutes to the island's popular tourist attractions. The center of the island and major shopping areas are about 15 minutes away, and the beach and promenade with restaurants and relaxation areas are a 12-minute drive away. This arrangement combines seclusion among tropical nature with quick access to all necessary infrastructure and provides high potential for short and long term rentals.
Source: Exclusive 3D Aerial Photography of the «Ubud» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
