1BR
Top
Dreamy Bathtub with Jungle V…
Net profit / year$91,031
91%occupancy
$498ADR
$165,510revenue / year
$453RevPAR
1 / 12
Veritas Ventures Recommendation
We recommend this project to investors looking for the lowest entry point in Ubud with a guaranteed return: the developer guarantees 12.5% for two years, and entry starts at $125,000. Four payment structures are available, including one where $40,000 of the price is covered from rental income, which reduces the cash required at purchase. Note that the special pricing applies only until 31 August 2026.
Project Overview
Tegallalang, Ubud · 13 villas · special offer until 31 August 2026
Location: Tegallalang, Ubud
District: Tegallalang, Ubud
Property type: Villa, 56 m² · complex of 13 villas
Land area: 300 – 511 m²
56 m² · land 300–511 m² · special offer until 31.08.2026
Unit types:
Top offer, 2 villas — Full payment · land 511 m² for 2 villas — $250,000
Option 2 — 30% + payment plan 12 months — $135,000
Option 3 — 50% + payment plan 2 years — $140,000
Option 4 — $100,000 entry + $40,000 from rentals — $140,000
Location: Tegallalang, Ubud
District: Tegallalang, Ubud
Property type: Villa, 56 m² · complex of 13 villas
Land area: 300 – 511 m²
56 m² · land 300–511 m² · special offer until 31.08.2026
Unit types:
Top offer, 2 villas — Full payment · land 511 m² for 2 villas — $250,000
Option 2 — 30% + payment plan 12 months — $135,000
Option 3 — 50% + payment plan 2 years — $140,000
Option 4 — $100,000 entry + $40,000 from rentals — $140,000
Unit Types
| Type | Price | Size |
|---|---|---|
| Top offer, 2 villas | $250,000 | Full payment · land 511 m² for 2 villas |
| Option 2 | $135,000 | 30% + payment plan 12 months |
| Option 3 | $140,000 | 50% + payment plan 2 years |
| Option 4 | $140,000 | $100,000 entry + $40,000 from rentals |
Location analytics
How villas nearby earn · Ubud
Operating villas in the same district and format. Real rental performance (comp set, airdna / airbnb). 59 properties, 59 on the map. ROI benchmark: ≈19%.
| Type · market median | Occupancy | ADR | Revenue / year | Profit / year | RevPAR |
|---|---|---|---|---|---|
| 1 bedroom · 59 | 78% | $167 | $50,918 | $28,005 | 140 |
1BR
Top
1BR
Top
Viral Lux Villa w/ Waterslide @ …
Net profit / year$68,498
56%occupancy
$609ADR
$124,541revenue / year
$341RevPAR
1BR
Top
Viral Jungle/River Villa @ Villa …
Net profit / year$65,807
71%occupancy
$462ADR
$119,650revenue / year
$328RevPAR
1BR
Top
Glass Pool River/Jungle Villa …
Net profit / year$63,391
65%occupancy
$486ADR
$115,256revenue / year
$316RevPAR
1BR
Top
Viral Luxe Jungle Hideout @ V…
Net profit / year$60,068
60%occupancy
$499ADR
$109,215revenue / year
$299RevPAR
1BR
View
Aruna Escape - Unique Jungle…
Net profit / year$52,350
89%occupancy
$293ADR
$95,181revenue / year
$261RevPAR
1BR
View
Renjana Villa, A Jungle Retreat…
Net profit / year$51,610
87%occupancy
$296ADR
$93,836revenue / year
$257RevPAR
1BR
Top
300 Yr Old Temple Experience …
Net profit / year$51,358
49%occupancy
$522ADR
$93,378revenue / year
$256RevPAR
1BR
View
Renjana Suite - Jungle Villa Ne…
Net profit / year$51,086
87%occupancy
$293ADR
$92,883revenue / year
$254RevPAR
1BR
View
Romantic 1br Villa - Ubud Jun…
Net profit / year$50,977
99%occupancy
$257ADR
$92,686revenue / year
$254RevPAR
1BR
Top
Insta-Worthy Jungle/Rivervie…
Net profit / year$50,832
61%occupancy
$415ADR
$92,422revenue / year
$253RevPAR
1BR
View
Secluded 1br Villa - Ubud Jun…
Net profit / year$49,288
99%occupancy
$248ADR
$89,615revenue / year
$246RevPAR
1BR
View
Unique modern design, 1BR, A…
Net profit / year$44,681
86%occupancy
$259ADR
$81,237revenue / year
$223RevPAR
1BR
Top
Hideout Jungle/River Villa @ V…
Net profit / year$43,420
51%occupancy
$424ADR
$78,946revenue / year
$216RevPAR
1BR
View
Look Out Across Beautiful Ric…
Net profit / year$42,654
72%occupancy
$295ADR
$77,552revenue / year
$212RevPAR
1BR
View
Unique A-frame Villa, Jungle V…
Net profit / year$41,499
82%occupancy
$252ADR
$75,454revenue / year
$207RevPAR
1BR
View
Minimalist Luxury - 3 Levels - …
Net profit / year$40,271
73%occupancy
$275ADR
$73,220revenue / year
$201RevPAR
1BR
View
Bali Jungle Villa - Forest Haven
Net profit / year$40,236
85%occupancy
$236ADR
$73,157revenue / year
$200RevPAR
1BR
View
The VOICE of the SOUL set wit…
Net profit / year$37,368
84%occupancy
$222ADR
$67,943revenue / year
$186RevPAR
1BR
View
One Bedroom Private Pool Vill…
Net profit / year$36,153
69%occupancy
$261ADR
$65,733revenue / year
$180RevPAR
1BR
View
Brand new Private Pool Villa wi…
Net profit / year$36,027
90%occupancy
$199ADR
$65,503revenue / year
$179RevPAR
1BR
View
Private Infinity Pool Villa 1BR …
Net profit / year$35,608
89%occupancy
$199ADR
$64,743revenue / year
$177RevPAR
1BR
View
Ubud Romantic Sunset Villa wi…
Net profit / year$35,155
88%occupancy
$199ADR
$63,919revenue / year
$175RevPAR
1BR
View
One Bedroom Private Pool Vill…
Net profit / year$34,879
69%occupancy
$252ADR
$63,416revenue / year
$174RevPAR
1BR
View
New! Elegant & Private 1BR Vil…
Net profit / year$34,330
98%occupancy
$175ADR
$62,419revenue / year
$171RevPAR
1BR
Bali design
Modern Villa With Private Po
Net profit / year$29,757
81%occupancy
$183ADR
$54,104revenue / year
$148RevPAR
1BR
Bali design
Trendy Villa With Private Poo
Net profit / year$29,358
80%occupancy
$183ADR
$53,378revenue / year
$146RevPAR
1BR
Bali design
Boho Chic Villa With Private
Net profit / year$28,138
78%occupancy
$180ADR
$51,161revenue / year
$140RevPAR
1BR
Bali design
Trendy Villa With Private Poo
Net profit / year$28,127
84%occupancy
$167ADR
$51,141revenue / year
$140RevPAR
1BR
Bali design
Private Pool Villa Ubud Center
Net profit / year$28,005
90%occupancy
$155ADR
$50,918revenue / year
$140RevPAR
1BR
Bali design
Design Villa With Private Poo
Net profit / year$27,559
80%occupancy
$172ADR
$50,107revenue / year
$137RevPAR
1BR
Bali design
Boho Villa With Private Pool
Net profit / year$25,429
78%occupancy
$162ADR
$46,235revenue / year
$127RevPAR
1BR
Simple
chiland ideal for honeymoon
Net profit / year$21,028
83%occupancy
$126ADR
$38,232revenue / year
$105RevPAR
1BR
Bali design
AB Ubud Luxury Villa
Net profit / year$19,606
85%occupancy
$115ADR
$35,648revenue / year
$98RevPAR
1BR
Bali design
Romantic Villa Near Ubud Ce
Net profit / year$19,291
77%occupancy
$125ADR
$35,075revenue / year
$96RevPAR
1BR
Bali design
Stylish Tropical 1BR Ubud Vil
Net profit / year$18,016
79%occupancy
$114ADR
$32,757revenue / year
$90RevPAR
1BR
Simple
Madara Ubud Villas
Net profit / year$16,441
52%occupancy
$158ADR
$29,894revenue / year
$82RevPAR
1BR
Simple
Jungle Escape deluxe
Net profit / year$16,108
68%occupancy
$118ADR
$29,288revenue / year
$80RevPAR
1BR
Bali design
Madara Ubud Central Villas
Net profit / year$15,931
51%occupancy
$156ADR
$28,965revenue / year
$79RevPAR
1BR
Simple
Promo ! spacious Private vill
Net profit / year$15,813
77%occupancy
$102ADR
$28,751revenue / year
$79RevPAR
1BR
Bali design
One Bedroom Pool Villa@Pu
Net profit / year$14,912
60%occupancy
$124ADR
$27,112revenue / year
$74RevPAR
1BR
Simple
Dreamy Ubud Villa- Private P
Net profit / year$14,906
54%occupancy
$138ADR
$27,101revenue / year
$74RevPAR
1BR
Simple
Jungle`s Doors Ubud by Lov
Net profit / year$14,415
64%occupancy
$112ADR
$26,210revenue / year
$72RevPAR
1BR
Bali design
Okioka villa 3 located in the r
Net profit / year$13,623
78%occupancy
$87ADR
$24,769revenue / year
$68RevPAR
1BR
Simple
Romantic Private Villa by Vill
Net profit / year$13,201
80%occupancy
$82ADR
$24,002revenue / year
$66RevPAR
1BR
Apartment
Beautiful loft with sunrise ove...
Net profit / year$13,023
68%occupancy
$95ADR
$23,678revenue / year
$65RevPAR
1BR
Bali design
Centrally Located Private vill
Net profit / year$12,428
67%occupancy
$92ADR
$22,596revenue / year
$62RevPAR
1BR
Simple
Shankara’s Villa Ubud, 1BR P
Net profit / year$12,344
84%occupancy
$73ADR
$22,443revenue / year
$61RevPAR
1BR
Simple
Peaceful Villa Surrounded by
Net profit / year$12,338
79%occupancy
$78ADR
$22,434revenue / year
$61RevPAR
1BR
Apartment
Best apartment in the heart of...
Net profit / year$12,204
51%occupancy
$119ADR
$22,189revenue / year
$61RevPAR
1BR
Bali design
Private 1BR Pool Villa @ Gam
Net profit / year$12,198
78%occupancy
$78ADR
$22,178revenue / year
$61RevPAR
1BR
Bali design
Okioka villa 4 located in the r
Net profit / year$12,141
70%occupancy
$86ADR
$22,075revenue / year
$60RevPAR
1BR
Bali design
Honeymoon Package at 1 Be
Net profit / year$11,264
42%occupancy
$134ADR
$20,481revenue / year
$56RevPAR
1BR
Apartment
Wabi-Sabi Zen Loft in Ubud
Net profit / year$11,252
81%occupancy
$69ADR
$20,459revenue / year
$56RevPAR
1BR
Apartment
Unique above street apt. Ubud...
Net profit / year$11,207
77%occupancy
$73ADR
$20,376revenue / year
$56RevPAR
1BR
Simple
Bhumi Nest Hideaway 1BR Vi
Net profit / year$11,123
69%occupancy
$80ADR
$20,224revenue / year
$55RevPAR
1BR
Apartment
NEW Ecofriendly, Modern, Co...
Net profit / year$9,726
95%occupancy
$51ADR
$17,684revenue / year
$48RevPAR
1BR
Apartment
Modern Industrial Loft @ Ubud
Net profit / year$9,260
75%occupancy
$62ADR
$16,836revenue / year
$46RevPAR
1BR
Apartment
Stylish Retro Loft in Ubud's C...
Net profit / year$8,750
62%occupancy
$70ADR
$15,909revenue / year
$44RevPAR