2 beds
2 floors
101.8 sqm
You can buy a villa with an area of 101.8 m² on a plot of 130 m² for short-term rent in Ubud. The two-story layout separates the common and private areas. The first floor is completely dedicated to the combined kitchen-living room, and on the second there are two separate bedrooms, each with its own bathroom. Private terrace with bath complements the leisure space. The villa is suitable for tourists, couples, expats and digital nomads who choose Ubud for relaxation and life among nature. The infrastructure of the complex includes a swimming pool with an infinity area, a restaurant and bar, SPA with wellness rooms, a jacuzzi and a waterfall, an open-air cinema, a recreation area, retreat space, parking, security and a 24-hour concierge service. The villa is transferred with furniture and appliances included in the price, so after completion of construction the villas are ready for occupancy and rental. The complex is surrounded by jungle and combines a secluded atmosphere with access to Ubud infrastructure, which supports demand for short-term rentals. Installment plans are available for the construction phase, and the design comes with a 10 year warranty.
Villa purchase savings
$ 390 000
price from developer
$ 2 000
deposit
$ 115 000
down payment
3 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
+ $ 84 047
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 474 047 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 84 047
$ 390 000
Construction Start
$ 474 047
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 63 180
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 265 per month (≈ +$ 63 180 per year). Yield ~16.2%, estimated payback period — 6.2 years.
16.2 %
Annual ROI (%)
+ $ 5 265
Monthly income
6.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 212 per month (≈ +$ 50 544 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 4 212
Monthly income
7.7 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
$ 390 000
09.2026
Foundation
$ 409 500
+ $ 19 500
12.2026
50%
$ 429 975
+ $ 39 975
05.2027
Facade
$ 451 474
+ $ 61 474
06.2028
Completed
$ 474 048
+ $ 84 048
Total return:
+ $ 84 047
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 2 000
The total price is $ 390 000, split into 3 payments through Q2 2028. The deposit is $ 2 000. The first installment is $ 115 000 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
10.2026
$ 115 000
2
08.2027
$ 136 500
3
06.2028
$ 136 500
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Ubud — cultural and natural location in central Bali, which is suitable for short-term rentals and resort holidays. The area attracts tourists, couples, wellness travelers, digital nomads and expats who value nature, culture, a calm atmosphere and rich leisure time. Bali Zoo — 5–6 minutes drive, a large zoo with animals and natural spaces that adds an entertaining scenario for tourists. Sukawati Art Market — about 10 minutes drive, a traditional market with Balinese products, art, textiles and souvenirs, interesting for guests of the island who want to get acquainted with the local culture and make purchases. Tegenungan Waterfall — about 15 minutes drive, a popular waterfall among tropical nature, suitable for walking, photography and outdoor activities. Ubud Center — about 20 minutes drive, the central part of Ubud with restaurants, cafes, art galleries, shops and cultural areas, expanding opportunities for gastronomic and cultural leisure. This location allows you to combine a tranquil natural environment with convenient access to tourist attractions, cultural sites and Ubud entertainment.
Source: Exclusive 3D Aerial Photography of the «Ubud» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora