0.3 km1 bedroom · 1 bathroom
- ADR
- $305
- Occupancy
- 88.03%
- Revenue / 117 days
- $31,371
- Similarity
- 85%
Specification
Apartment · 1 bedroom · 34.3 m²
Unit А21334.3 m²$155,975
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.
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.
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
Apartments Floor 1Apartment · 1 bedroom · 28.7 m²from $121,975Annual return (ROI)ROI5.2–40.1%Monthly cash flow$553Range: $529–4,07812 units available
Apartment · 1 BR · 28.7 m² · Courtyard viewApartment · 1 bedroom · 28.7 m²from $130,475Annual return (ROI)ROI4.9–37.5%Monthly cash flow$553Range: $529–4,07812 units availableExternal purchase alternatives matched by location, bedrooms and budget.

Unit B4

Unit 1BR Villa 18A

Unit 3,203