0.08 km★4.87 · 4 bedrooms · 4.5 bathrooms
Canggu · 4 bedrooms · 0.1 km
- ADR
- $351
- Occupancy
- 64.66%
- Revenue / 116 days
- $26,325
- Similarity
- 82%
Loading
Villa · 4 bedrooms · 372 m²
Villa 2372 m²$593,000
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
FINANCIAL MODEL
Similar properties nearby
Forecast for this property
Real properties with similar features used to estimate potential rental returns.
0.08 km★4.87 · 4 bedrooms · 4.5 bathrooms
0.1 km4 bedrooms · 4 bathrooms
0.3 km★5.0 · 4 bedrooms · 4.5 bathrooms
0.3 km★4.79 · 4 bedrooms · 4 bathrooms
0.3 km★5.0 · 4 bedrooms · 4.5 bathrooms
0.3 km★4.89 · 4 bedrooms · 4.5 bathrooms
0.4 km★5.0 · 4 bedrooms · 4.5 bathrooms
1 km★4.81 · 4 bedrooms · 5 bathrooms
1 km★4.84 · 4 bedrooms · 3.5 bathrooms
1 km★4.97 · 4 bedrooms · 4.5 bathrooms
1 km★4.0 · 4 bedrooms · 4.5 bathrooms
1 km★5.0 · 4 bedrooms · 4.5 bathrooms
1 km★4.9 · 4 bedrooms · 4.5 bathrooms
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.
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: e0655bf4-26f4-4499-a3e0-0497499fa3f7Data from comparable Airbnb properties
Similar properties nearby
Forecast for this property
A private collection of modern designer villas set among the rice fields of Canggu, each with its own pool, gated garden, and panoramic glazing that opens onto wide terraces. Total area 372 m², priced at $593,000 including finishing, furniture, and appliances. The project is fully completed and ready for occupancy or rental, so income can start immediately. Ideal for both personal living and investment — the beach is 10 minutes away, and the best gyms, yoga studios, and restaurants are on the doorstep. Amenities Ground floor Master bedroom with large walk-in closet and en-suite bathroom Spacious open living room with kitchen and dedicated island Separate maid's room and laundry area Covered terrace opening onto the pool deck Guest bathroom and home office Second floor Two master bedrooms with spacious en-suite bathrooms Two guest bedrooms with dedicated workspaces Lounge and workspace area Storage room and ample built-in storage Outdoor and shared Private swimming pool with sun deck and landscaped garden Lounge area for relaxation Shared swimming pool Gated, secure community Covered parking Systems Smart home system Fully furnished with home appliances Location Montessori school — on site Nirvana Wellness Club — 10 min Finns Beach Club — 16 min Atlas Beach Club — 17 min Nuanu — 26 min Airport — 55 min
More about the projectNothing to show yet
All options (1)External purchase alternatives matched by location, bedrooms and budget.
VILLA 3BR 2
Red Villa
Unit 501