True Real Estate · Investment Analysis
Ubud EcoHouse — a ready property with guaranteed returns
Long-term rental · 4 units, Sayan (Ubud) · full payment
12%
guaranteed return
Property Parameters
Ubud EcoHouse
Sayan, Ubud, Gianyar ↗ · Long-term rental
Units
4
Living area
240 m²
Price per m²
$1,458.33
Price, incl. VAT
$350,000
Notary & registration (1%)
$3,500
Guaranteed return
12% per year ($42,000)
$353,500
Total entry cost
$61,200
Net income per year · base sc.
Location
Ubud EcoHouse
AddressJl. Penestanan, Sayan, Kecamatan Ubud, Kabupaten Gianyar, Bali
To Ubud center (Ubud Palace)1.5 km · 6 min by car
Property Photos
Full Scenario Figures
| Metric | Base | Pessimistic |
|---|---|---|
| Rental model | Long-term | |
| Units · area | 4 · 240 m² | |
| Total entry cost | $353,500 | |
| Guaranteed annual return | 12% ($42,000) | |
| Net income of the property per year | $61,200 | $46,800 |
| Projected yield per financial model | 17.49% | 13.37% |
| Projected income over 5 years | $306,000 | $234,000 |
Strengths
Ubud EcoHouse
Strengths
- Guaranteed return — a fixed 12% per year
- Projected income over 5 years — $306,000 base scenario / $234,000 pessimistic
- 4 units — greater diversification within the property
Contacts