0.03 km★4.8 · 1 bedroom · 1 bathroom
Kuta Utara · 1 bedroom · 0 km
- ADR
- $105
- Occupancy
- 64.96%
- Revenue / 117 days
- $7,980
- Similarity
- 87%
Loading
Townhouse · 1 bedroom · 88.8 m²
Unit TWH1488.8 m²$182,000
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.
0.03 km★4.8 · 1 bedroom · 1 bathroom
0.2 km★4.95 · 1 bedroom · 1 bathroom
0.2 km1 bedroom · 1 bathroom
0.3 km★4.7 · 1 bedroom · 1 bathroom
0.3 km1 bedroom · 1 bathroom
1.1 km★4.91 · 1 bedroom · 1 bathroom
1 km★4.5 · 1 bedroom · 1.5 bathrooms
1.1 km★4.0 · 1 bedroom · 1.5 bathrooms
0.4 km1 bedroom · 1 bathroom
0.3 km★5.0 · 1 bedroom · 1.5 bathrooms
1.1 km★4.67 · 1 bedroom · 1 bathroom
0.3 km★4.89 · 1 bedroom · 1 bathroom
0.09 km★4.8 · 1 bedroom · 1 bathroom
0.4 km★5.0 · 1 bedroom · 1 bathroom
1.1 km★4.93 · 1 bedroom · 1 bathroom
1.1 km★5.0 · 1 bedroom · 1.5 bathrooms
1 km1 bedroom · 1.5 bathrooms
0.09 km★5.0 · 1 bedroom · 1 bathroom
0.2 km★4.87 · 1 bedroom · 1 bathroom
1.1 km★4.83 · 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.
ADVA Village is a boutique complex of 16 loft-style townhouses in Canggu, Bali. Designed with spacious split-level layouts, high ceilings, panoramic windows, and natural materials, the residences combine Scandinavian minimalism with Balinese character. Surrounded by rice fields and located just 10 minutes from the beach, the project is suitable for both comfortable living and short- or long-term rental. All units are fully furnished, equipped with a Smart Home system, and ready for rental.
More about the projectNothing to show yet
All options (1)External purchase alternatives matched by location, bedrooms and budget.
Unit 42
Unit SMT218
TWH4
