1.1 km★4.82 · 3 bedrooms · 2.5 bathrooms
Benoa · 3 bedrooms · 1.1 km
- ADR
- $172
- Occupancy
- 82.95%
- Revenue / 129 days
- $18,404
- Similarity
- 75%
Loading
Villa · 3 bedrooms · 292.61 m²
Unit V01292.61 m²$560,000
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
FINANCIAL MODEL
Similar properties nearby
Forecast for this property
Real properties with similar features used to estimate potential rental returns.
1.1 km★4.82 · 3 bedrooms · 2.5 bathrooms
1 km3 bedrooms · 5 bathrooms
1.1 km★4.82 · 3 bedrooms · 3 bathrooms
1.2 km3 bedrooms · 3 bathrooms
1.3 km★3.67 · 3 bedrooms · 3.5 bathrooms
0.3 km★4.97 · 3 bedrooms · 3 bathrooms
0.3 km★4.89 · 3 bedrooms · 3 bathrooms
0.5 km★4.73 · 3 bedrooms · 2.5 bathrooms
0.6 km3 bedrooms · 3 bathrooms
1.5 km3 bedrooms
1.5 km3 bedrooms
1.2 km★3.83 · 3 bedrooms
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.
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
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.
ApartmentApartment · 1 bedroom · 31 m²from $119,000Annual return (ROI)ROI—Monthly cash flow—26 units availableTownhouseTownhouse · 1 bedroom · 80.49 m²from $230,000Annual return (ROI)ROI10.5–10.6%Monthly cash flow$2,014Range: $2,014–2,03312 units availableExternal purchase alternatives matched by location, bedrooms and budget.
Unit 20
Unit 1
#4.2.4
