0.9 km1 bedroom · 1 bathroom
South Kuta · 1 bedroom · 0.9 km
- ADR
- $76
- Occupancy
- 59.38%
- Revenue / 128 days
- $5,776
- Similarity
- 89%
Loading
Apartment · 1 bedroom · 32 m²
Unit 2432 m²$121,000
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.
0.9 km1 bedroom · 1 bathroom
0.7 km★4.33 · 1 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.
Body Sense is an innovative oceanfront wellness resort in South Bali designed around scientifically grounded biohacking and full-body rejuvenation principles. The project introduces a next-generation hospitality concept where recovery, longevity, and lifestyle investment merge into one integrated environment.
Spanning approximately 4,500 m², the development includes 51 designer SPA units located in Bali’s prestigious pink zoning, offering a secure 30+25 year leasehold structure. The architecture combines soft sculptural forms with open terraces and relaxation areas overlooking the ocean, creating a seamless connection between nature, design, and well-being.
At the core of Body Sense is a comprehensive wellness infrastructure. The resort features a full-scale SPA and thermal complex including sauna, hammam, Roman bath, infrared sauna, salt room, snow room, ice plunge pool, hydro-massage areas, and private massage suites. The concept extends beyond traditional spa services, integrating biohacking protocols and restorative therapies into everyday living.
Residents and guests benefit from a balanced-calorie restaurant concept, a fully equipped gym and yoga space, ocean-view relaxation terraces, and curated recovery zones. A unique “Ritual-by-Room” approach brings wellness directly into selected suites, incorporating infrared saunas, copper bathtubs, yoga accessories, tea ceremony sets, and natural cosmetics — transforming each residence into a private recovery sanctuary.
Located just minutes from Pandawa (3 min), Melasti (10 min), and Nusa Dua (15 min) beaches, the project combines prime coastal positioning with strong tourism demand.
Body Sense is not simply a resort — it is a holistic ecosystem designed for regeneration, longevity, and capital growth in one of Bali’s fastest-growing oceanfront locations.
External purchase alternatives matched by location, bedrooms and budget.
Unit i210
Unit 11
A 324
