Loading
Villa · 1 bedroom · 86 m²
Unit 1BR Villa 12A86 m²$245,000
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.
Data from comparable Airbnb properties
Similar properties nearby
FINANCIAL MODEL
Forecast for this property
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
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.
A boutique gated village in Nusa Dua — Bali's most established luxury resort district, home to Ritz-Carlton, St. Regis, Apurva Kempinski, Grand Hyatt, Sofitel and The Mulia, roughly 15 minutes from Ngurah Rai airport and 5 minutes from the area's beaches. Architectural concept is brutalism crossed with a Japanese–Javanese vocabulary: raw architectural concrete with traditional timber elements in a modern shell. Kitchens are fully concealed behind designer panels. The target buyer/guest is explicitly families — young children, teenagers, elderly parents, multi-generational groups — positioned as cheaper and more private than booking 2–3 hotel rooms. Timeline: design Dec 2024 → PBG and construction start Q2–Q3 2025 → construction complete Q3 2026 → rental operations from Q3 2026. Leasehold: Pink Zone land, Pariwisata (tourism) zoning. 25 years included in the price + 5 years extension at a fixed price + 25 years guaranteed extension (55 years total).
More about the projectExternal purchase alternatives matched by location, bedrooms and budget.
Unit А225
№33
Unit 3,203
