1.1 km★5.0 · 1 bedroom · 1 bathroom
South Kuta · 1 bedroom · 1.1 km
- ADR
- $56
- Occupancy
- 62.07%
- Revenue / 116 days
- $4,032
- Similarity
- 80%
Loading
Apartment · 1 bedroom · 28.7 m²
Unit А20428.7 m²$130,475
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.
1.1 km★5.0 · 1 bedroom · 1 bathroom
0.3 km1 bedroom · 1 bathroom
1.4 km★3.67 · 1 bedroom · 1 bathroom
1.4 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.
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
For 3 years from the date of completion of the complex 12.6% Net ROI / 7.9-Year Payback Design hotel in Uluwatu, Melasti Beach area 103 fully furnished units Own infrastructure Managed by Radisson Hotel Group Global Distribution System (GDS) LEASEHOLD 39+30 years Land status: Pink Zone, tourism-designated 2 minutes to the ocean
More about the project
Apartments Floor 1Apartment · 1 bedroom · 28.7 m²from $121,975Annual return (ROI)ROI5.4%Range: 5.2–40.1%Monthly cash flow$553Range: $529–4,07812 units availableApartment · 1 BR · 28.7 m²Apartment · 1 bedroom · 28.7 m²from $130,475Annual return (ROI)ROI5.1%Range: 4.9–37.5%Monthly cash flow$553Range: $529–4,0785 units availableExternal purchase alternatives matched by location, bedrooms and budget.
Unit B4
Unit 1BR Villa 18A
Unit 3,203
