0.1 km★4.56 · 3 bedrooms · 2 bathrooms
South Kuta · 3 bedrooms · 0.1 km
- ADR
- $173
- Occupancy
- 74.36%
- Revenue / 117 days
- $15,008
- Similarity
- 87%
Loading
Villa · 3 bedrooms · 310 m²
Unit A4310 m²$750,000
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.
0.1 km★4.56 · 3 bedrooms · 2 bathrooms
0.08 km★4.82 · 3 bedrooms · 2.5 bathrooms
0.2 km3 bedrooms · 3 bathrooms
0.2 km★4.77 · 3 bedrooms · 3 bathrooms
0.2 km★4.85 · 3 bedrooms · 3 bathrooms
0.2 km★4.67 · 3 bedrooms · 3 bathrooms
0.2 km★4.88 · 3 bedrooms · 3 bathrooms
0.2 km★4.9 · 3 bedrooms · 3 bathrooms
0.3 km★4.88 · 3 bedrooms · 3 bathrooms
0.3 km★4.73 · 3 bedrooms · 3 bathrooms
0.3 km3 bedrooms · 3 bathrooms
0.3 km★5.0 · 3 bedrooms · 3 bathrooms
0.3 km★4.82 · 3 bedrooms · 3 bathrooms
0.4 km★4.58 · 3 bedrooms · 3 bathrooms
0.4 km★4.84 · 3 bedrooms · 3 bathrooms
0.2 km★4.67 · 3 bedrooms · 3.5 bathrooms
0.3 km3 bedrooms · 3.5 bathrooms
0.07 km★4.74 · 3 bedrooms · 3.5 bathrooms
0.4 km3 bedrooms · 3.5 bathrooms
0.4 km3 bedrooms · 3.5 bathrooms
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.
A small hotel complex set in a teak forest, a two-minute walk from Bingin Beach, on a 4,300 m² (43-are) site. The developer kept the existing teak trees and shaped the architecture around the landscape. The exterior draws on Bingin's local style — arches and limestone finishes — combined with Australian design elements to blur the line between indoor and outdoor space. Interiors vary villa to villa but share signature features: a spiral staircase at the centre of the living room and rock-textured walls referencing the cliffs of southern Bali. Master bathrooms have a terrazzo bathtub with brass fixtures and twin sinks. Bingin itself is a developing area: most of the land is undeveloped green zone, only a few hectares are available to developers, and land prices have tripled since 2020. Bingin and Dreamland beaches are minutes away, along with surf spots, yoga and retreat centres, coworking spaces, restaurants, and international brands like % Arabica.
More about the projectNothing to show yet
All options (1)External purchase alternatives matched by location, bedrooms and budget.
Unit 21
Villa «Earth»
Unit 201
