0.1 km★4.89 · 2 bedrooms · 2 bathrooms
Canggu, Kec. Kuta Utara · 2 bedrooms · 0.1 km
- ADR
- $119
- Occupancy
- 89.74%
- Revenue / 117 days
- $12,495
- Similarity
- 79%
Loading
Villa · 2 bedrooms · 90 m²
Red Villa90 m²$190,000
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.
0.1 km★4.89 · 2 bedrooms · 2 bathrooms
0.3 km★5.0 · 2 bedrooms · 2 bathrooms
0.3 km★4.96 · 2 bedrooms · 2 bathrooms
0.3 km★4.94 · 2 bedrooms · 2 bathrooms
0.2 km★4.97 · 2 bedrooms · 2.5 bathrooms
0.2 km★4.9 · 2 bedrooms · 2.5 bathrooms
0.3 km★5.0 · 2 bedrooms · 2.5 bathrooms
0.3 km★4.87 · 2 bedrooms · 2 bathrooms
1 km★5.0 · 2 bedrooms · 2 bathrooms
1 km★4.95 · 2 bedrooms · 2 bathrooms
1 km★4.96 · 2 bedrooms · 2 bathrooms
1 km★4.0 · 2 bedrooms · 2 bathrooms
1.1 km★5.0 · 2 bedrooms · 2 bathrooms
1.1 km★4.81 · 2 bedrooms · 2 bathrooms
1 km★5.0 · 2 bedrooms · 2.5 bathrooms
1 km★5.0 · 2 bedrooms · 2.5 bathrooms
1 km★4.9 · 2 bedrooms · 2.5 bathrooms
0.2 km★4.71 · 2 bedrooms · 2.5 bathrooms
1 km2 bedrooms · 2 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.
External purchase alternatives matched by location, bedrooms and budget.
VILLA 2BR 9
Unit 425
31 (308)
Red Villa is a stylish private villa in Canggu, Bali, combining modern tropical design with a relaxed island atmosphere. The villa offers comfortable living spaces, a private pool, and a convenient location close to Canggu’s beaches, restaurants, cafes, and lifestyle destinations. It is well suited both for personal stays and as a rental investment.
Nothing to show yet
All options (1)