3BR
View
Rumah Purnama - Enchanting ...
Net profit / year$147,955
90%occupancy
$819ADR
$269,009revenue / year
$737RevPAR
1 / 21
Veritas Ventures Recommendation
We recommend this project to investors who want an Ubud asset with a long holding horizon: the lease runs 27 years with a further 30-year extension, and the plot is in a tourist zone, so short-term rental is legal. Entry starts at $150,000 for a one-bedroom villa, with a potential yield of 12%+, and the PBG permit is already obtained. The three villa formats let the buyer choose between the lowest entry point and the larger beachfront layout.
Project Overview
Ubud · by the Ayung River · near completion, handover Q1 2027
Location: Ubud, by the Ayung River
District: Ubud, by the Ayung River
Land type: Tourist zone
Property type: Villas, 1–3 bedrooms
Area: 65 – 210 m²
Ownership: Leasehold
Ownership term: 27 + 30 years
Permits: PBG obtained
Status: Near completion, handover Q1 2027
Leasehold · 27 + 30 years · tourist zone
Unit types:
Villa S — 1 bedroom · 65 m² — $150,000
Villa M — 2 bedrooms · 170 m² — $260,000
Villa L — 3 bedrooms · 210 m² · beachfront — $380,000
Complex facilities: SPA and sauna, Yoga shala, Sports ground, Café, Promenade along the Ayung River, Spacious parking
Location: Ubud, by the Ayung River
District: Ubud, by the Ayung River
Land type: Tourist zone
Property type: Villas, 1–3 bedrooms
Area: 65 – 210 m²
Ownership: Leasehold
Ownership term: 27 + 30 years
Permits: PBG obtained
Status: Near completion, handover Q1 2027
Leasehold · 27 + 30 years · tourist zone
Unit types:
Villa S — 1 bedroom · 65 m² — $150,000
Villa M — 2 bedrooms · 170 m² — $260,000
Villa L — 3 bedrooms · 210 m² · beachfront — $380,000
Complex facilities: SPA and sauna, Yoga shala, Sports ground, Café, Promenade along the Ayung River, Spacious parking
Unit Types
| Type | Price | Size |
|---|---|---|
| Villa S | $150,000 | 1 bedroom · 65 m² |
| Villa M | $260,000 | 2 bedrooms · 170 m² |
| Villa L | $380,000 | 3 bedrooms · 210 m² · beachfront |
Infrastructure & Amenities
Complex facilities: SPA and sauna, Yoga shala, Sports ground, Café, Promenade along the Ayung River, Spacious parking
Location analytics
How villas nearby earn · Ubud
Operating villas in the same district and format. Real rental performance (comp set, airdna / airbnb). 85 properties, 85 on the map. ROI benchmark: 18–22%.
| Type · market median | Occupancy | ADR | Revenue / year | Profit / year | RevPAR |
|---|---|---|---|---|---|
| 1 bedroom · 59 | 78% | $167 | $50,918 | $28,005 | 140 |
| 2 bedrooms · 8 | 88% | $360 | $103,396 | $56,868 | 284 |
| 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
2BR
Top
2BR in Private Villa with Jungl...
Net profit / year$91,071
92%occupancy
$493ADR
$165,583revenue / year
$454RevPAR
1BR
Top
Dreamy Bathtub with Jungle V…
Net profit / year$91,031
91%occupancy
$498ADR
$165,510revenue / year
$453RevPAR
2BR
View
Ubud 2BR Relax Villa for Famil...
Net profit / year$84,763
67%occupancy
$630ADR
$154,115revenue / year
$422RevPAR
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
1BR
Top
Viral Lux Villa w/ Waterslide @ …
Net profit / year$68,498
56%occupancy
$609ADR
$124,541revenue / year
$341RevPAR
2BR
View
Ubud Luxury Escape•Infinity P...
Net profit / year$66,676
72%occupancy
$461ADR
$121,230revenue / year
$332RevPAR
1BR
Top
Viral Jungle/River Villa @ Villa …
Net profit / year$65,807
71%occupancy
$462ADR
$119,650revenue / year
$328RevPAR
2BR
View
Secluded Jungle Getaway
Net profit / year$63,583
72%occupancy
$440ADR
$115,606revenue / year
$317RevPAR
1BR
Top
Glass Pool River/Jungle Villa …
Net profit / year$63,391
65%occupancy
$486ADR
$115,256revenue / year
$316RevPAR
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
1BR
Top
Viral Luxe Jungle Hideout @ V…
Net profit / year$60,068
60%occupancy
$499ADR
$109,215revenue / year
$299RevPAR
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
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
2BR
View
Santana 2BR Nature Serenity i...
Net profit / year$50,152
89%occupancy
$281ADR
$91,185revenue / year
$250RevPAR
1BR
View
Secluded 1br Villa - Ubud Jun…
Net profit / year$49,288
99%occupancy
$248ADR
$89,615revenue / year
$246RevPAR
2BR
View
Wake in Paradise Luxury Villa ...
Net profit / year$49,071
97%occupancy
$252ADR
$89,221revenue / year
$244RevPAR
2BR
View
Jungle Rendez Vous, 2BR Ubud...
Net profit / year$47,757
93%occupancy
$256ADR
$86,831revenue / year
$238RevPAR
1BR
View
Unique modern design, 1BR, A…
Net profit / year$44,681
86%occupancy
$259ADR
$81,237revenue / year
$223RevPAR
2BR
View
Baoli 2BR Villa with Private Po...
Net profit / year$44,205
87%occupancy
$253ADR
$80,372revenue / year
$220RevPAR
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