Specification
Apartment · 1 bedroom · 58.3 m²
(M2) 2.1658.3 m²$225,000
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
Forecast for this property
FINANCIAL MODEL
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.
The complex — PREDMET.CEMAGI A boutique 4-storey apartment complex on Bali's southwest coast, positioned as an investment product as much as a residence. 99 units in three formats: 63 S-size (from $104,000), 18 M-size (from $159,500), 18 S+ size (from $91,800). Units run roughly 25.7 m² to 69.5 m², many with private terraces or gardens, and ocean-view apartments on the 3rd and 4th floors. Land is held as leasehold for 26 + 15 years. The developer claims 6 years of construction experience (3 in Bali), 47 completed facilities, a top-3 island ranking, and a 20-year structural warranty. Marketing figures cited are 10–17% ROI and a 7-year payback, with in-house rental management at a 17% operating commission. Amenities Rooftop infinity pool with bar and lounge overlooking the Indian Ocean Restaurant with signature cuisine and panoramic views Spa centre and a fully equipped gym (functional + cardio) Landscaped courtyard with garden and children's playground Underground parking, over 700 m² Reception/lobby, plus 486.8 m² of commercial space on the ground floor Smart home system via Apple HomeKit (lighting, leak protection, smoke detectors) Built-in water filtration and mineralisation Construction specs highlighted: monolithic frame rated to magnitude 9, C350 hydrophobic concrete, 200 mm walls for sound insulation, microcement antifungal façade. Location Cemagi, a quiet seaside area on Bali's southwest coast, just west of Canggu. The complex sits a few meters from a black volcanic sand beach and is surrounded by rice fields and volcano views. 1 min to the ocean and beach 5 min to schools, kindergarten, medical centre 15 min to Canggu 10–18 min to Nuanu Creative City 20–25 min to Tanah Lot Nearby: Riviera Cafe (3 min), Bloom Boutique preschool (3 min), Island Sports Club (4 min), Udara yoga/spa (4 min), OMNI healthcare (6 min)
More about the projectNothing to show yet
All options (1)External purchase alternatives matched by location, bedrooms and budget.

Unit А225

Unit 19

Unit 3