← HomeGet the calculation
Ubud · Bali · 7 two-storey villas
A villa by the canyon.
$139,000 turnkey.
Two floors, two bedrooms and a private pool, 10 minutes from central Ubud. Leasehold (Hak Sewa) for up to 69 years is included. The base scenario of two management companies is 12–14% net per year. That is a forecast, not a guarantee.
We send the materials on WhatsApp · reply within 15 minutes
from$139,000fully fitted out
forecast12–14%base scenario of two operators
handover09.2027staged payments
✓PBG obtained
6 August 2026
6 August 2026
✓Leasehold in the investor's name
from the first instalment
from the first instalment
✓Due diligence completed
documents are open
documents are open
✓A report every 2 weeks
photos, video, drone
photos, video, drone
Economics
Yield calculated
across three scenarios.
Two management companies modelled occupancy, nightly rate, net income and payback. Every assumption is shown below.
Forecast ROI12.3%net per year
Occupancy84%
Nightly rate$125
Payout per year$17,058
Payback8.1 yrs
Calculated for a villa priced at $139,000. The owner's payout is what remains after management fees, taxes and operating costs. Source: Bali Legend and Betterplace models, August 2026. This is a forecast, not a guaranteed income: the seasonal peak is a possible maximum, not a planning base. A verifiable fact: our delivered Green Harmony complex ran at 88.2% occupancy and 11.6–18.1% per year across four villas between January and September 2025, against a purchase price of $95,000.
Get the full 5-year modelProject
Seven villas
along the green canyon.
Every villa faces the canyon and has two floors, two bedrooms and its own pool. The house is 72 m².
Anatomy of the project7 villas / 1 row
CANYONACCESS
Space
Interiors in warm tones.
The windows face the canyon.
Location
Live in it and rent it out
in Ubud all year round.
Central Ubud is 10 minutes away. Marriott, Lumeria, Bali Zoo, restaurants and coworking spaces are nearby. The area is in demand with tourists and with long-stay tenants.
10min
Ubud
Marriott
Bali Zoo
10 minto central Ubud
12 moof rental demand
MiradorCanyon · MawangGianyar, Bali
Layouts
Four layout
options.
DOMA Suite
Master bedroom and guest room
A spacious master bedroom and a separate guest room.
Suitsliving in it and renting it out
- House area
- 72 m²
- Floors
- 2
- Bedrooms
- 2
- Pool
- included
Availability
Choose your
spot by the canyon.
Villas 1 and 2 are sold — five of the seven positions remain. We confirm the current status of a specific villa and its final price before booking.
