0.6 km★4.7 · 2 bedrooms · 2 bathrooms
Nusa Dua · 2 bedrooms · 0.6 km
- ADR
- $157
- Occupancy
- 64.1%
- Revenue / 117 days
- $11,775
- Similarity
- 83%
Loading
Villa · 2 bedrooms · 90 m²
Unit 690 m²$351,780
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.
0.6 km★4.7 · 2 bedrooms · 2 bathrooms
0.2 km★4.37 · 2 bedrooms · 2 bathrooms
0.3 km★4.33 · 2 bedrooms · 2 bathrooms
0.5 km★4.8 · 2 bedrooms · 2 bathrooms
1.3 km★4.9 · 2 bedrooms · 2 bathrooms
0.2 km★3.75 · 2 bedrooms · 2 bathrooms
0.3 km★4.67 · 2 bedrooms · 1 bathroom
0.4 km2 bedrooms · 1 bathroom
0.3 km2 bedrooms · 2 bathrooms
0.3 km★4.23 · 2 bedrooms · 2 bathrooms
0.5 km2 bedrooms · 2 bathrooms
0.5 km★4.58 · 2 bedrooms · 1 bathroom
0.8 km2 bedrooms · 1 bathroom
0.2 km2 bedrooms · 2 bathrooms
0.7 km★4.43 · 2 bedrooms · 1 bathroom
0.4 km2 bedrooms · 2 bathrooms
0.8 km★4.56 · 2 bedrooms · 1 bathroom
0.5 km★4.33 · 2 bedrooms · 2 bathrooms
0.3 km★4.92 · 2 bedrooms · 1 bathroom
1.3 km2 bedrooms · 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.
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
Aravita Residence is a premium private villa complex in Nusa Dua, Bali, created for long-term living, privacy and a deeper connection with nature. Located just 950 meters from Sawangan Beach, the project combines contemporary floating architecture, modern technology and resort-style comfort in a peaceful tropical setting.
The complex features 1-, 2-, 3- and 4-bedroom villas, designed as spacious private residences with carefully considered layouts and a strong focus on indoor-outdoor living. Nusa Dua’s established infrastructure, world-class resorts, restaurants and beaches are all within easy reach.
1BR VillasVilla · 1 bedroom · 51 m²from $215,040Annual return (ROI)ROI6.1%Monthly cash flow$1,0898 units available
3BR VillasVilla · 3 bedrooms · 121 m²from $397,600Annual return (ROI)ROI3.3–8.9%Monthly cash flow$2,727Range: $1,095–2,93212 units availableExternal purchase alternatives matched by location, bedrooms and budget.
Unit 1
#4.2.4
Unit 3
