0.4 km★5.0 · 1 bedroom · 1 bathroom
South Kuta · 1 bedroom · 0.4 km
- ADR
- $74
- Occupancy
- 75.21%
- Revenue / 117 days
- $6,512
- Similarity
- 85%
Loading
Villa · 1 bedroom · 70 m²
Unit V170 m²$230,000
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
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: bb26ab3d-99be-4e70-8bea-7c06ea05002bData from comparable Airbnb properties
Similar properties nearby
Forecast for this property
Real properties with similar features used to estimate potential rental returns.
0.4 km★5.0 · 1 bedroom · 1 bathroom
0.03 km★4.86 · 1 bedroom · 1 bathroom
1 km★4.82 · 1 bedroom · 1 bathroom
1.1 km1 bedroom · 1 bathroom
1.1 km1 bedroom · 1 bathroom
1.1 km★4.92 · 1 bedroom · 1 bathroom
0.8 km★4.9 · 1 bedroom · 1 bathroom
0.03 km★4.67 · 1 bedroom · 1.5 bathrooms
1.1 km★5.0 · 1 bedroom · 1 bathroom
1.2 km★4.83 · 1 bedroom · 1 bathroom
0.7 km★4.82 · 1 bedroom · 1 bathroom
1.1 km1 bedroom · 1 bathroom
0.8 km★4.71 · 1 bedroom · 1 bathroom
1.1 km★4.87 · 1 bedroom · 1 bathroom
1.2 km★4.93 · 1 bedroom · 1 bathroom
0.7 km★4.99 · 1 bedroom · 1 bathroom
1 km★4.92 · 1 bedroom · 1 bathroom
1.1 km★4.91 · 1 bedroom · 1 bathroom
1 km★4.95 · 1 bedroom · 1 bathroom
1.2 km★5.0 · 1 bedroom · 1 bathroom
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.
Ardhana Residence is a premium mixed-use resort complex in Bali, combining a 5-star boutique hotel with Luxury Villas and Feng Shui Villas. Designed as a destination for comfortable living and memorable stays, the project blends modern architecture, lush tropical surroundings and full resort-style infrastructure.
The complex features private villas with swimming pools, a boutique hotel, restaurants, bars, coworking spaces, a kids’ room, yoga studio, fitness center and SPA — creating a complete environment for both relaxation and everyday living.
External purchase alternatives matched by location, bedrooms and budget.
Unit 409
Line 1 Unit 25
Unit 3
