0.3 km★3.75 · 2 bedrooms · 2 bathrooms
South Kuta · 2 bedrooms · 0.3 km
- ADR
- $66
- Occupancy
- 99.15%
- Revenue / 117 days
- $7,656
- Similarity
- 86%
Loading
Villa · 2 bedrooms · 79 m²
Unit 1379 m²$231,900
Specification
The model uses each comparable’s revenue with its own occupancy. Physical similarity is assessed separately for reliability and does not replace the published income aggregation. Return ranges are not calculated by multiplying ADR and occupancy bounds.
The current published selection contains up to 20 comparables within 1.5 km. The similarity coefficient uses available physical characteristics and distance. Ranges reflect published comparable quartiles: empirical dispersion, not calibrated prediction intervals or guaranteed outcomes.
Data from comparable Airbnb properties
FINANCIAL MODEL
Similar properties nearby
Forecast for this property
Real properties with similar features used to estimate potential rental returns.
0.3 km★3.75 · 2 bedrooms · 2 bathrooms
1 km★4.7 · 2 bedrooms · 2 bathrooms
0.6 km★4.37 · 2 bedrooms · 2 bathrooms
0.6 km★4.33 · 2 bedrooms · 2 bathrooms
1 km★4.8 · 2 bedrooms · 2 bathrooms
1.4 km★4.58 · 2 bedrooms · 2 bathrooms
0.3 km2 bedrooms · 2 bathrooms
0.6 km★4.23 · 2 bedrooms · 2 bathrooms
0.7 km★4.33 · 2 bedrooms · 2 bathrooms
0.4 km2 bedrooms · 2 bathrooms
0.8 km2 bedrooms · 2 bathrooms
1 km2 bedrooms · 2 bathrooms
1.4 km★5.0 · 2 bedrooms · 2 bathrooms
0.8 km★4.67 · 2 bedrooms · 1 bathroom
1 km★4.58 · 2 bedrooms · 1 bathroom
0.7 km2 bedrooms · 1 bathroom
1.4 km★5.0 · 2 bedrooms · 2.5 bathrooms
0.8 km2 bedrooms · 1 bathroom
0.7 km★4.43 · 2 bedrooms · 1 bathroom
0.7 km★4.56 · 2 bedrooms · 1 bathroom
Approved calculation provenance. Detailed expense assumptions are not available in the current backend contract.
Ownery baseline
The approved model exposes one aggregate expense ratio. Management, OTA, tax, utilities and maintenance allocations are not available and are not inferred.
The model uses each comparable’s revenue with its own occupancy. Physical similarity is assessed separately for reliability and does not replace the published income aggregation. Return ranges are not calculated by multiplying ADR and occupancy bounds.
The current published selection contains up to 20 comparables within 1.5 km. The similarity coefficient uses available physical characteristics and distance. Ranges reflect published comparable quartiles: empirical dispersion, not calibrated prediction intervals or guaranteed outcomes.
published_manual_raw · Comparable dataset version: bb26ab3d-99be-4e70-8bea-7c06ea05002bData from comparable Airbnb properties
Similar properties nearby
Forecast for this property
Ramada Nusa Dua is a branded residential and hospitality complex located in the prestigious resort area of Nusa Dua, Bali. Developed under the internationally recognized Wyndham Hotels & Resorts brand, the project combines contemporary resort architecture with a curated artistic concept created in collaboration with the MayinArt gallery. The development introduces an upscale art-hotel environment designed to blend modern design, cultural inspiration, and resort-style living.
The complex is set on a landscaped site of approximately 1.3 hectares and features a collection of private villas alongside hotel-style residences. In total, the project includes 68 villas and 100 hotel units, offering a range of accommodation formats suited to both private stays and hospitality use. The villas are designed with spacious layouts, private outdoor areas, and swimming pools, reflecting the popular resort-living format widely sought after in Bali.
Architecture and planning emphasize privacy, greenery, and integration with the surrounding tropical landscape. Residents and guests benefit from a lifestyle centered around relaxation, wellness, and cultural experiences. The concept focuses on combining premium hospitality standards with artistic expression, creating a distinctive atmosphere for both short- and long-term stays.
Nusa Dua is one of Bali’s most established luxury resort destinations, known for its well-maintained infrastructure, security, and concentration of international five-star hotels. The area features white sand beaches along the Indian Ocean and offers convenient access to leisure and lifestyle amenities, including Bali National Golf Club, Bali Collection shopping and dining complex, BIMC Hospital, and the ITDC Convention Centre.
Within close proximity are also beach clubs, fine dining venues, wellness facilities, and cultural attractions, allowing residents and visitors to enjoy a balanced resort lifestyle in one of Bali’s most prestigious coastal districts.
External purchase alternatives matched by location, bedrooms and budget.
Umalas Premier 30
VILLA 2BR 9
A7
