Spacious villa of 174 m² with two bedrooms and a private garden is located in the center of the Garden Villa II complex. Each bedroom has a separate bathroom, and panoramic windows in the living room offer views of the tropical greenery and fill the space with light. The villa is fully furnished, equipped with premium appliances and ready to stay or rent.
The key advantages of the layout are access from the living room directly to the infinity pool, a secluded terrace and a roof lounge area — rare even in Bali. Thanks to its well-thought-out architecture, the villa provides a high level of privacy, and stylish finishing increases the liquidity of the property during resale.
Form of ownership — leasehold for 28 years with the right to extend for 10 years. Furniture is included in the price, and professional management allows you to start receiving income immediately after construction is completed. Expected return — up to 12.86% per annum, payback period — from 8.3 years.
VILLA PURCHASE SAVINGS
$ 330 000
price from developer
$ 1 500
deposit
$ 81 000
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
INVESTMENT STRATEGIES
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 16 500
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 346 500 (see the price growth chart), which will provide you with a 95.2% profit amounting to about $ 16 500
$ 330 000
Construction Start
$ 346 500
Construction Completion
95.2 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 41 283
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 440 per month (≈ +$ 41 283 per year). Yield ~12.51%, estimated payback period — 8 years.
12.51 %
Annual ROI (%)
+ $ 3 440
Monthly income
8 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 752 per month (≈ +$ 33 026 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 2 752
Monthly income
10 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 1 500
The total price is $ 330 000, split into 5 payments through Q2 2028. The deposit is $ 1 500. The first installment is $ 81 000 (25% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 500
1
10.2025
$ 81 000
2
05.2026
$ 61 880
3
01.2027
$ 61 880
4
08.2027
$ 61 880
5
04.2028
$ 61 880
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 330 000
12.2025
Completed
$ 346 500
+ $ 16 500
Итоговый доход:
+ $ 16 500
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Garden Villa II is located in a picturesque part of Ubud, surrounded by tropical nature and close to key infrastructure.
5 minutes to Bali Zoo and Puseh Batuan Temple
7 minutes to Varvara School and Rüsters Coffee Shop
10 minutes to Green School, Tegenungan Falls and Celuk Swing
11 minutes to Monkey Forest, art market and Goa Gajah Temple
15 minutes to Gianyar Night Market and Tegallalang Rice Terraces
20 minutes to the ocean
The convenient location combines silence and nature with quick access to the center of cultural and tourist life in Bali.
Address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration certificate No. 0835566039726, phone: +66 961 869 133
@Tokens Real Estate 2023
All rights reserved