1 km★5.0 · 1 bedroom · 1 bathroom
Mengwi · 1 bedroom · 1 km
- ADR
- $94
- Occupancy
- 90.6%
- Revenue / 117 days
- $9,911
- Similarity
- 76%
Loading
Apartment · 1 bedroom · 38.75 m²
Unit 30938.75 m²$161,700
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.
1 km★5.0 · 1 bedroom · 1 bathroom
1 km★5.0 · 1 bedroom · 1.5 bathrooms
1 km★4.86 · 1 bedroom · 1 bathroom
1 km1 bedroom · 1 bathroom
1 km★4.59 · 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.
ANTA Residence Canggu is a 5-star apartment complex being built by ANTA Group in Batu Bolong, the main street of Canggu — Bali's most developed area, about 7 minutes from the ocean, beaches and surf spots. The building's signature feature is a wave-shaped roof inspired by a perfect surf wave, paired with a "jungle roof-top" concept that includes around 10,000 plants. It holds 117 apartments across six categories (Superior Suite, Double Classic, Superior Garden, Superior Pool, DeLux and Lux), with 4,052 m² of apartment space in a 7,961 m² complex. Studios start at $157,000 from 40 m², one-bedroom DeLux from $271,000, and two-bedroom Lux from $367,500. Residents get an infinity pool with ocean views, a rooftop event hall, restaurant and café, co-working, smart gym, spa, surf school, kids' area with babysitter, underground parking with a scooter included, and golf-cart transfers to the beach. Ownership is structured as a 51-year land lease (26 years plus a guaranteed 25-year extension) with PT Anta Group Development. Rental operations are handled by RIBAS Hotels Group on an 80/20 split in the owner's favour, with quarterly payouts and an investor app for tracking income. The deck projects annual ROI of roughly 9.8–12.8% depending on scenario.
More about the project
Apartments Floor 2Apartment · 1 bedroom · 38.75 m²from $157,000Annual return (ROI)ROI3.7%Range: 1.1–9.9%Monthly cash flow$485Range: $149–1,2884 units availableApartments Floor 4Apartment · 1 bedroom · 40.75 m²from $163,800Annual return (ROI)ROI3.6%Range: 1.1–9.4%Monthly cash flow$485Range: $149–1,2885 units availableExternal purchase alternatives matched by location, bedrooms and budget.
31 (308)
Red Villa
VILLA 2BR 9
