Loading
Villa · 2 bedrooms · 92 m²
Line 3 Unit 5392 m²$380,000
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 gated villa complex with ocean views on Bali's Bukit peninsula, 2 minutes from Melasti Beach. 61 villas total, split across three lines: 25 villas (1st line), 22 villas (2nd line), and 14 villas with infinity pools (3rd line). Each villa is two floors with a private pool, and the project runs under its own management company with the "LOYO Relax" service concept. Location: 2 min to Melasti Beach, Parq Blue, and the children's football academy; 14 min to Savaya Bali; 25 min to Ngurah Rai International Airport via the new four-lane highway. Amenities On-site infrastructure (3,800 m²): 2 restaurants Children's center with nanny and entertainment services Coworking space Barbershop Beauty salon LOYO Relax concept: Fully equipped yoga space at the villa Personal concierge: restaurant and spa reservations, personal training (yoga, Pilates, stretching), in-villa spa, breakfasts and romantic dinners at the villa, excursions and guides Included in the price: Comprehensive legal support Design project development Construction and technical supervision Interior finishing and furnishing Business plan for managing the property after completion
More about the projectExternal purchase alternatives matched by location, bedrooms and budget.
Unit 419
Unit F1
Unit 2,101
