ACDEFHIJKMOPRSTUWXYZAAABACADAEAFAGAHAJAK
1
HIDDEN CITY UBUD SECOND STAGE: Q'2 26 completion
Studios
2
3
Location:https://www.google.com/maps/place/Hidden+City+Ubud/@-8.5266728,115.2655958,16.67z/data=!4m9!3m8!1s0x2dd23d8e7d45805f:0x77084f9ca1d25ba4!5m2!4m1!1i2!8m2!3d-8.5259704!4d115.2655212!16s%2Fg%2F11vl4pdkkd?hl=id&entry=ttu&g_ep=EgoyMDI1MDcyMC4wIKXMDSoASAFQAw%3D%3D
4
Presentation:https://drive.google.com/drive/folders/1tcX2QHQTXf1hQk2eaVdutpj_ILOvx3VQ
5
Leasehold:30 years + 20 years fixed price extention
6
TG:https://t.me/+AC5J6tvblydkMzRi
7
Instagram:https://www.instagram.com/hidden_city_ubud/
8
Studio 3D
9
Renders
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
Payment plan
44
45
46
Payment plan (%)2 floor
Unit S 34		3d floor
Volcano viwe
Unit S 34		1st floor with garden and pool
Unit S 37m2		1st floor with garden
Unit S 37m2		3d floor
Superior
Unit S 40m2		3d floor
Swimming poo viwe
Unit S 34m2		3d floor
Jungle&sunset viwe
Unit S 34m2		4th floor
Superior
Unit S 40m2		4th floor
Volcano&Sunset viwe 34m2		4th floor
Studio mini 30m2
47
48
May 20255057770618436657665270687426077261843695546955448666
49
June 20262023108247372663026108274972430924737278222782219466
50
July 20262023108247372663026108274972430924737278222782219466
51
August 2026101155412369133151305413748121541236913911139119733
52
9010011554012368613315113054013748412154312368613910813910897332
53
54
55
56
1 floor1st floor with garden
1st floor with garden and pool
57
58
Category (m2)Unit S 37m2Category (m2)Unit S 37m2
59
Investment amount
$130,540
Investment amount
$133,151
60
ScenarioPessimisticRealisticScenarioPessimisticRealistic
61
Daily Rate$102$133Daily Rate$102$133
62
Occupancy71%78%Occupancy71%78%
63
gross monthly rental income
$2,173$3,112
gross monthly rental income
$2,173$3,112
64
gross annual rental income
$26,433$37,865
gross annual rental income
$26,433$37,865
65
Commissions for bookings
$4,216$6,039
Commissions for bookings
$4 958$6,039
66
15.95%15.95%16,30%15.95%
67
Farsight management Fee
$5,022$7,194
Farsight management Fee
$5 780$7,194
68
19.00%19.00%19,00%19.00%
69
Operational Expenses
$6,608$9,466
Operational Expenses
$4 472$9,466
70
25.00%25.00%14,70%25.00%
71
Payout$10,587$13,321Payout$10,587$13,321
72
ROI %8%10%ROI %8%10%
73
74
75
76
77
2 floor2 floor
78
79
Category (m2)Unit S 34
80
Investment amount
$115,540
81
ScenarioPessimisticRealistic
82
Daily Rate$98$128
83
Occupancy71%78%
84
gross monthly rental income
$2,087$2,995
85
gross annual rental income
$25,397$36,442
86
Commissions for bookings
$4,051$5,812
87
15.95%15.95%
88
Farsight management Fee
$4,825$6,924
89
19.00%19.00%
90
Operational Expenses
$6,349$9,110
91
25.00%25.00%
92
Payout$10,171$13,907
93
ROI %9%12%
94
95
96
97
98
99
3 floor
3d floor
Swimming poo viwe

3d floor
Volcano viwe
3d floor
Superior
100