Loading
Apartment · 1 bedroom · 34.4 m²
Unit А20134.4 m²$153,213
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.
For 3 years from the date of completion of the complex 12.6% Net ROI / 7.9-Year Payback Design hotel in Uluwatu, Melasti Beach area 103 fully furnished units Own infrastructure Managed by Radisson Hotel Group Global Distribution System (GDS) LEASEHOLD 39+30 years Land status: Pink Zone, tourism-designated 2 minutes to the ocean
More about the project
Apartments Floor 1Apartment · 1 bedroom · 28.7 m²from $121,975Annual return (ROI)ROI—Monthly cash flow—12 units availableApartment · 1 BR · 28.7 m² · Courtyard viewApartment · 1 bedroom · 28.7 m²from $130,475Annual return (ROI)ROI—Monthly cash flow—12 units availableExternal purchase alternatives matched by location, bedrooms and budget.
Unit B4
Unit 1BR Villa 18A
Unit 3,203
