0.6 km1 bedroom · 1.5 bathrooms
South Kuta · 1 bedroom · 0.6 km
- ADR
- $216
- Occupancy
- 37.61%
- Revenue / 117 days
- $9,497
- Similarity
- 59%
Loading
Specification
Apartment · 1 bedroom · 70 m²
Unit 4570 m²$461,261
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
Forecast for this property
FINANCIAL MODEL
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.
0.6 km1 bedroom · 1.5 bathrooms
0.4 km★4.92 · 1 bedroom · 1 bathroom
0.9 km★4.89 · 1 bedroom · 1 bathroom
1 km★4.61 · 1 bedroom · 1 bathroom
1.4 km1 bedroom · 1 bathroom
1 km★4.6 · 1 bedroom · 1 bathroom
1.5 km1 bedroom · 1 bathroom
0.8 km1 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.
Bingin Resort — a 52-room boutique hotel in the Bingin/Uluwatu area of South Bali, about 50 minutes from the airport. It's positioned as the hotel companion to the developer's existing Lyvin Bingin Villas, connected by a walking path into one resort ecosystem: villas cover families and groups, the hotel targets solo travellers and couples.
Total grounds exceed 8,073 m², broken down as hotel 2,000 m², park 1,480 m², parking 450 m², total built area 3,930 m². The complex sits in Bingin's only teak grove, and the deck stresses that no mature tree was removed — 37% of the grounds are parkland. Amenities include a signature restaurant, spa with its own reception, pool, amphitheatre, park, and buggy service to the beaches. Design direction is "tropical minimalism": red travertine, marble, terracotta, Balinese ikat panels, copper accents, sculptural furniture.
Ownership: 80-year land lease (30 years plus two 25-year extensions).
Nothing to show yet
All options (1)External purchase alternatives matched by location, bedrooms and budget.
Unit B208
Unit A7
THE ERA Villa 3
