0.01 km★4.79 · 3 bedrooms · 3.5 bathrooms
Sanur · 3 bedrooms · 0 km
- ADR
- $260
- Occupancy
- 78.63%
- Revenue / 117 days
- $23,920
- Similarity
- 90%
Loading
Villa · 3 bedrooms · 121 m²
Unit 1121 m²$450,000
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.
0.01 km★4.79 · 3 bedrooms · 3.5 bathrooms
0.2 km3 bedrooms · 3.5 bathrooms
0.2 km★4.83 · 3 bedrooms · 3.5 bathrooms
0.3 km★4.9 · 3 bedrooms · 3.5 bathrooms
0.4 km★4.82 · 3 bedrooms · 3 bathrooms
0.5 km3 bedrooms · 3 bathrooms
0.5 km★5.0 · 3 bedrooms · 3.5 bathrooms
0.5 km★4.86 · 3 bedrooms · 3 bathrooms
0.5 km3 bedrooms · 3.5 bathrooms
0.5 km3 bedrooms · 3 bathrooms
0.6 km★4.84 · 3 bedrooms · 3 bathrooms
0.6 km★4.66 · 3 bedrooms · 3 bathrooms
1 km★4.65 · 3 bedrooms · 3 bathrooms
1 km★4.69 · 3 bedrooms · 3.5 bathrooms
1 km3 bedrooms · 3.5 bathrooms
1.1 km★5.0 · 3 bedrooms · 3.5 bathrooms
1.1 km3 bedrooms · 3 bathrooms
1.2 km★4.9 · 3 bedrooms · 3 bathrooms
1.2 km★4.7 · 3 bedrooms · 3.5 bathrooms
1.2 km★4.92 · 3 bedrooms · 4 bathrooms
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: e0655bf4-26f4-4499-a3e0-0497499fa3f7Data from comparable Airbnb properties
Similar properties nearby
Forecast for this property
CASSANDRA ONE — premium complex in the heart of Sanur! If you want to buy a villa in Bali close to the beach , then this option is for you. Exclusive tropical complex for special connoisseurs of luxury and comfort ! The project combines the latest construction technologies , high-quality and environmentally friendly materials , modern engineering solutions , and exquisite design with love for detail. Project Overview 8 two-storey villas with pools 1 one-storey villa with a pool and rooftop Total area: 1,089.53 m² Unit sizes: from 75 to 153 m² Bedrooms: from 3 to 5 Bathrooms: from 3 to 6 Closed guarded territory and 24-hour video surveillance High-quality and eco-friendly materials Water filtration system Supply and exhaust ventilation system Control via mobile application Conditions Leasehold: 28+Priority Renewal Pink Land Installment available 3% discount on full payment Construction Technology Durability of the building due to monolithic frame technology High seismic resistance — reinforcement thickness of 16 mm and use of blue metal in construction European five-level waterproofing system for floors, ceilings, and walls Sound and heat insulation — 25 cm thick external walls + metal-plastic windows (aluminum profile, double-glazed) Quality control — technical supervision at each stage Environmentally friendly materials Why Choose Cassandra One We build villas on the island next to the ocean ! By purchasing a premium villa in Bali , you will receive not only a magnificent tropical home , but also a stable permanent income . Our villas are designed for those who value: High quality of life Deep meanings And a truly special vibe
More about the projectNothing to show yet
All options (1)External purchase alternatives matched by location, bedrooms and budget.
Unit 1
Unit C
Unit 2С 02