Loading
Apartment · 1 bedroom · 31 m²
Unit 21031 m²$119,000
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
A branded hotel-and-villa complex by ANTA Group, operated under the Ramada Encore by Wyndham franchise. Set on a 15,000 m² plot in the Bukit district, 3 minutes by car from Pandawa Beach, near Bukit Pandawa Golf & Country Club, Melasti Beach, Green Bowl, Savaya and Roosterfish beach club. Land lease guaranteed for 50 years with extension option. Completion: Q4 2026 (stage I), Q2 2027 (stage II); residential development area 7,032 m². The design theme is "Oasis" — water as the organising element throughout the complex. Beyond the villas and hotel block, the project includes a private beach with full service (loungers, umbrellas, towels, food and drink service, designated swimming zones with lifeguards), a helipad 5 minutes away with an air-taxi service covering island transfers and airport pickups, Camp 360 — a children's educational camp for ages 4–16 with a language school, 10+ disciplines and a surf school — and a concierge service offering personal chef, babysitter and personal driver. Purchase terms: reservation deposit $1,000 (apartments) / $2,000 (1–2BR villa) / $3,000 (3BR villa); minimum initial payment 25%, installments through end of 2026. ANTA also assists with opening an Indonesian BNI bank account so dividends can be received internationally. Developer: ANTA Group — 37+ completed projects, 20,000 m² under construction, 400+ apartments sold, active in Ukraine, Turkey (Antalya) and Bali. On-site tower crane and concrete plant, in-house engineering and surveying team, seismic-resistant design.
More about the project
TownhouseTownhouse · 1 bedroom · 80.49 m²from $230,000Annual return (ROI)ROI10.5%Range: 10.5–10.6%Monthly cash flow$2,006Range: $2,006–2,02612 units available
VillaVilla · 3 bedrooms · 292.61 m²from $560,000Annual return (ROI)ROI4.6%Range: 2.1–5.6%Monthly cash flow$2,166Range: $979–2,5931 unit availableThe 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-7c06ea05002bThere 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.
External purchase alternatives matched by location, bedrooms and budget.
Unit 220B*
Unit P01
#4.1.2
