1.1 km4 bedrooms
South Kuta · 4 bedrooms · 1.1 km
- ADR
- $764
- Occupancy
- 79.53%
- Revenue / 127 days
- $77,164
- Similarity
- 68%
Loading
Villa · 4 bedrooms · 254 m²
Villa «Air»254 m²$690,000
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.
1.1 km4 bedrooms
0.08 km4 bedrooms
0.3 km★4.95 · 4 bedrooms
0.5 km★4.75 · 4 bedrooms
0.5 km★5.0 · 4 bedrooms
0.6 km★5.0 · 4 bedrooms
0.7 km★4.83 · 4 bedrooms
0.8 km★4.94 · 4 bedrooms
0.2 km★5.0 · 4 bedrooms
1.1 km★4.72 · 4 bedrooms
1.1 km★5.0 · 4 bedrooms
0.9 km★4.9 · 4 bedrooms
1 km★4.69 · 4 bedrooms
1.1 km4 bedrooms
1.1 km4 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.
Bingin Elements is a boutique collection of 4 premium villas in Bingin, one of Bali’s most sought-after coastal areas. Designed in a modern minimalist style, the villas feature panoramic ocean and landscape views, spacious interiors, private infinity pools and generous outdoor areas. Each villa is fully furnished and equipped, making the project suitable for both private living and rental investment. The project is currently under construction, with completion scheduled for Q3 2026.
Bingin, South Kuta, Badung Regency, Bali, Indonesia. The villas are located in a quiet area away from the main tourist roads while remaining close to Bingin’s restaurants, cafés, beach clubs, fitness facilities and surf spots. Bingin Beach is approximately 8 minutes away, while Padang Padang Beach is also around 8 minutes away.
Nothing to show yet
All options (1)External purchase alternatives matched by location, bedrooms and budget.
Unit A4
Unit 21
Unit 201