3 beds
2 floors
210 sqm
The two-storey villa with panoramic river views combines privacy and modern comfort surrounded by tropical nature. On the first level there is a spacious living area, an open kitchen, a guest bathroom and one of the bedrooms, and on the second — two separate bedrooms, each of the bedrooms with its own bathroom, which provides maximum convenience for family or guests. The spacious balcony offers breathtaking views of the river and green hills, creating an atmosphere of privacy and harmony.
A private swimming pool and an equipped outdoor seating area allow you to enjoy nature without leaving the villa. The management company offers a full range of services —from spas and catering to transfers, nanny services and excursions —, which makes the property especially popular among premium tenants. The right of ownership is registered according to the leasehold system for 30 years with the possibility of extension, and construction is carried out by contractors with many years of experience, which guarantees the high quality of the property and a stable increase in its value over time.
Villa purchase savings
$ 357 000
price from developer
$ 3 000
deposit
$ 318 300
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
+ $ 24 990
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 381 990 (see the price growth chart), which will provide you with a 7% profit amounting to about $ 24 990
$ 357 000
Construction Start
$ 381 990
Construction Completion
7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 64 974
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 414 per month (≈ +$ 64 974 per year). Yield ~18.2%, estimated payback period — 5.5 years.
18.2 %
Annual ROI (%)
+ $ 5 414
Monthly income
5.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 332 per month (≈ +$ 51 979 per year). Yield ~14.6%, estimated payback period — 6.9 years.
14.6 %
Annual ROI (%)
+ $ 4 332
Monthly income
6.9 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
$ 357 000
08.2026
Completed
$ 381 990
+ $ 24 990
Total return:
+ $ 24 990
* 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 $ 357 000, split into 2 payments through Q3 2027. The deposit is $ 3 000. The first installment is $ 318 300 (89% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
08.2026
$ 318 300
2
07.2027
$ 35 700
* 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
