← All projects

Ubud

2-Bedroom Villa in Ubud

1 / 23

Price

$247,368

Yield / ROI

18.5% · Yolla projection

LocationUbud

Land typePink

Property typeVillas

Building area168 m²

Land area224 m²

StatusCompleted

CompletionDelivered

OwnershipLeasehold, 31 years

ROI from the rental survey

survey · Ubud

2 bedrooms$247,368

TOP/VIEW 22.2% Profit $55,026/yr · revenue $100,047 · occ. 82%

MID 17.7% Profit $43,717/yr · revenue $79,485 · occ. 80%

FS 12.0% Profit $29,687/yr · revenue $53,976 · occ. 83%

BASE 8.1% Profit $20,003/yr · revenue $36,369 · occ. 67%

ROI = annual profit ÷ price (net income from the survey). The tier is picked so that ROI does not exceed 15%. The applied tier is highlighted. Clifftop villas are not valued in the survey.

Veritas Ventures Recommendation

We recommend this villa to investors who want the strongest Ubud combination here: 18.5% projected on $247,368, with jungle in front and rice fields wrapping the property, on a 31-year lease in a pink zone. Long term plus legal short-term rental is rare in Ubud, and the villa is completed, so income can start immediately.

Project Overview

Ubud · 2 bedrooms · 168 m²
District: Ubud
Type: Villas
Bedrooms: 2 bedrooms
Bathrooms: 2
Building area: 168 m²
Land area: 224 m²
Ownership: Leasehold
Leasehold term: 31 years
Zoning: Pink
View: Jungle
Stage: Completed
Developer: Yolla Realty
Leasehold · developer Yolla Realty
Rental projection: ADR $235, occupancy 82%, gross $70 265, net $45 672, ROI 18,5%

Location analytics

How villas nearby earn · Ubud

Operating villas in the same district and format. Real rental performance (comp set, airdna / airbnb). 8 properties, 8 on the map. ROI benchmark: ≈23%.

Type · market median	Occupancy	ADR	Revenue / year	Profit / year	RevPAR
2 bedrooms · 8	88%	$360	$103,396	$56,868	284

2BR Top

2BR in Private Villa with Jungl...

Net profit / year$91,071

92%occupancy

$493ADR

$165,583revenue / year

$454RevPAR

Airbnb ↗

2BR View

Ubud 2BR Relax Villa for Famil...

Net profit / year$84,763

67%occupancy

$630ADR

$154,115revenue / year

$422RevPAR

Airbnb ↗

2BR View

Ubud Luxury Escape•Infinity P...

Net profit / year$66,676

72%occupancy

$461ADR

$121,230revenue / year

$332RevPAR

Airbnb ↗

2BR View

Secluded Jungle Getaway

Net profit / year$63,583

72%occupancy

$440ADR

$115,606revenue / year

$317RevPAR

Airbnb ↗

2BR View

Santana 2BR Nature Serenity i...

Net profit / year$50,152

89%occupancy

$281ADR

$91,185revenue / year

$250RevPAR

Airbnb ↗

2BR View

Wake in Paradise Luxury Villa ...

Net profit / year$49,071

97%occupancy

$252ADR

$89,221revenue / year

$244RevPAR

Airbnb ↗

2BR View

Jungle Rendez Vous, 2BR Ubud...

Net profit / year$47,757

93%occupancy

$256ADR

$86,831revenue / year

$238RevPAR

Airbnb ↗

2BR View

Baoli 2BR Villa with Private Po...

Net profit / year$44,205

87%occupancy

$253ADR

$80,372revenue / year

$220RevPAR

Airbnb ↗