3BR
View
Rumah Purnama - Enchanting ...
Net profit / year$147,955
90%occupancy
$819ADR
$269,009revenue / year
$737RevPAR
1 / 10
Veritas Ventures Recommendation
We recommend this property to buyers who want a delivered three-bedroom villa in Ubud: 202 m² at $425,000 with an estimated yield of 8–10%. The villa is already built, so rental income can start immediately. The lease runs 22 years, at the short end for this price band — the extension terms should be checked before the deal.
Project Overview
Ubud · 3 bedrooms · 202 m²
District: Ubud
Type: Villas
Bedrooms: 3 bedrooms
Area: 202 m²
Ownership: Leasehold
Leasehold term: 22 years
Completion: Delivered
Developer: Dream House
Leasehold · developer Dream House
District: Ubud
Type: Villas
Bedrooms: 3 bedrooms
Area: 202 m²
Ownership: Leasehold
Leasehold term: 22 years
Completion: Delivered
Developer: Dream House
Leasehold · developer Dream House
Location analytics
How villas nearby earn · Ubud
Operating villas in the same district and format. Real rental performance (comp set, airdna / airbnb). 18 properties, 18 on the map. ROI benchmark: ≈17%.
| Type · market median | Occupancy | ADR | Revenue / year | Profit / year | RevPAR |
|---|---|---|---|---|---|
| 3 bedrooms · 18 | 78% | $469 | $127,699 | $70,235 | 350 |
3BR
View
3BR
View
House of Lights: Intelligent Lu...
Net profit / year$99,175
85%occupancy
$581ADR
$180,317revenue / year
$494RevPAR
3BR
Top
Luxe River Gorge Villa w/ Glas...
Net profit / year$97,344
93%occupancy
$521ADR
$176,989revenue / year
$485RevPAR
3BR
View
Ubud 3BR Relax Villa for Famil...
Net profit / year$83,644
66%occupancy
$631ADR
$152,080revenue / year
$417RevPAR
3BR
View
Ubud Jungle Retreat Exotic 3-...
Net profit / year$74,725
59%occupancy
$631ADR
$135,864revenue / year
$372RevPAR
3BR
View
Ubud three bedroom villa fore...
Net profit / year$71,771
36%occupancy
$993ADR
$130,493revenue / year
$358RevPAR
3BR
View
Stunning 3 BR Villa in Ubud
Net profit / year$71,677
81%occupancy
$441ADR
$130,323revenue / year
$357RevPAR
3BR
Mid
Spacious Family Three Bedroo...
Net profit / year$70,695
61%occupancy
$577ADR
$128,536revenue / year
$352RevPAR
3BR
View
3BR Private Villa in Ubud
Net profit / year$70,473
59%occupancy
$595ADR
$128,133revenue / year
$351RevPAR
3BR
View
A one of a kind villa in a one o...
Net profit / year$69,996
70%occupancy
$498ADR
$127,265revenue / year
$349RevPAR
3BR
Mid
3BR Villa Close to Ubud's cultu...
Net profit / year$60,739
80%occupancy
$378ADR
$110,434revenue / year
$303RevPAR
3BR
View
Jimeste 3BR : Exquisite Baline...
Net profit / year$60,288
86%occupancy
$349ADR
$109,614revenue / year
$300RevPAR
3BR
View
Peaceful 3 BR Family Villa in U...
Net profit / year$58,809
68%occupancy
$431ADR
$106,925revenue / year
$293RevPAR
3BR
View
WK 3BR Family Friendly Pool,...
Net profit / year$55,410
73%occupancy
$378ADR
$100,745revenue / year
$276RevPAR
3BR
View
Jungle Paradise - Luxury 3br ...
Net profit / year$54,946
87%occupancy
$315ADR
$99,901revenue / year
$274RevPAR
3BR
View
Golden Lion Embrace 3BR Vill...
Net profit / year$54,936
86%occupancy
$318ADR
$99,883revenue / year
$274RevPAR
3BR
Mid
Private 3-Bedroom with pool
Net profit / year$53,159
80%occupancy
$331ADR
$96,652revenue / year
$265RevPAR
3BR
Mid
Spacious and Luxury Modern ...
Net profit / year$52,804
76%occupancy
$346ADR
$96,008revenue / year
$263RevPAR