0.3 km1 bedroom · 1 bathroom
South Kuta · 1 bedroom · 0.3 km
- ADR
- $305
- Occupancy
- 88.03%
- Revenue / 117 days
- $31,371
- Similarity
- 85%
Loading
Specification
Apartment · 1 bedroom · 29 m²
Unit А10229 m²$123,250
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
Similar properties nearby
Forecast for this property
FINANCIAL MODEL
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
Apartment · 1 BR · 28.7 m² · Courtyard viewApartment · 1 bedroom · 28.7 m²from $130,475Annual return (ROI)ROI4.9–37.5%Monthly cash flow$529–4,07812 units availableApartment · 1 BR · 28.7 m²Apartment · 1 bedroom · 28.7 m²from $130,475Annual return (ROI)ROI4.9–37.5%Monthly cash flow$529–4,0785 units availableThe 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-435d1870cfd9Data from comparable Airbnb properties
Similar properties nearby
Forecast for this property
Real properties with similar features used to estimate potential rental returns.
0.3 km1 bedroom · 1 bathroom
1.1 km★5.0 · 1 bedroom · 1 bathroom
1.4 km★3.67 · 1 bedroom · 1 bathroom
1.4 km1 bedroom · 1 bathroom
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.
External purchase alternatives matched by location, bedrooms and budget.
Unit B4
Unit 1BR Villa 18A
Unit 21
