Villa · 4 bedrooms · 498 m²
Unit E1498 m²$2,500,000
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.
There is not enough data to calculate ROI or cash flow. The forecast and financial model are unavailable; ADR and occupancy market ranges appear only when suitable evidence exists.
FINANCIAL MODEL
Data from comparable Airbnb properties
Similar properties nearby
Forecast for this property
No similar properties are available for comparison yet.
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.
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: 2a0e2c89-6be7-47a0-bedb-435d1870cfd9There is not enough data to calculate ROI or cash flow. The forecast and financial model are unavailable; ADR and occupancy market ranges appear only when suitable evidence exists.
Data from comparable Airbnb properties
Similar properties nearby
Forecast for this property
forest on the other. Phase one comprises 18 private villas and a 20-unit apartment building with a ground-floor restaurant, plus a spa centre with gym and a 25-metre pool. Phase two adds 11 further villas and a tennis court. Every unit on the estate has a guaranteed ocean view. Land lease runs 37 years with a priority right to extend a further 50 — 87 years total. Interiors across the complex follow a japandi palette — Japanese minimalism with Scandinavian warmth — with natural materials and minimal plastic. The developer runs its own management company, delivering five-star hotel service to guests and handling the full cycle for owners. Villas Single-storey residences with flat roofs, floor-to-ceiling glazing and sliding glass doors opening onto wide ocean-facing terraces. The larger four-bedroom format runs to roughly 810 m² total on a 1,380 m² plot — around 500 m² built plus 310 m² of terrace and pool. The plan centres on an open living, kitchen and dining space with high ceilings and a bar area; all bedrooms are en-suite masters, with the front pair facing the ocean directly and opening onto the terrace. A flex room adapts as an office or children's room. Back-of-house is fully separated — service kitchen, laundry, storage and a dedicated staff zone — so hotel service runs without crossing guest space. Some villas include a bride's suite with private bathroom and an adjoining makeup room, making them suited to weddings and events. Villa amenities Private pool and extensive terrace En-suite master bedrooms, ocean-facing with terrace access Open kitchen with bar area Flex room (office or playroom) Guest WC Service kitchen, laundry, storage, staff zone Covered carport and landscaped entrance drive Green roofs and mature landscaping for privacy between plots Apartments Twenty units in a dedicated building set into the hillside, arranged over several levels with full-height glazing and private balconies facing the ocean. The estate's restaurant occupies the ground floor, and a pool terrace and lounge area sit directly below the building. The apartments suit couples and smaller groups who want hotel infrastructure at the door rather than a standalone house. Apartment amenities Private balcony with ocean view Fully equipped kitchen En-suite bathroom Restaurant on the ground floor of the building Direct access to the estate pool and lounge terrace Hotel service, cleaning and maintenance included Shared across the estate 25-metre swimming pool Spa centre Gym Middle Eastern restaurant View bar Lobby, two gated entrances, on-site parking Buggy service around the estate Tennis court (phase two) Five-star in-house management: guest services, cleaning, technical maintenance, marketing Neighbouring the estate: Bulgari, Alila, Six Senses and Karma Kandara, with their restaurants and beach clubs.
External purchase alternatives matched by location, bedrooms and budget.

Unit B208

Unit 7

Unit 74