0.2 km3 bedrooms · 2 bathrooms
South Kuta · 3 bedrooms · 0.2 km
- ADR
- $416
- Occupancy
- 93.16%
- Revenue / 117 days
- $45,344
- Similarity
- 79%
Loading
Specification
Villa · 3 bedrooms · 143 m²
Unit 4143 m²$360,000
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.
0.2 km3 bedrooms · 2 bathrooms
0.4 km★5.0 · 3 bedrooms · 3 bathrooms
0.4 km★4.56 · 3 bedrooms · 2 bathrooms
0.2 km★4.77 · 3 bedrooms · 3 bathrooms
0.06 km3 bedrooms · 3 bathrooms
0.4 km★4.82 · 3 bedrooms · 3 bathrooms
0.2 km★4.88 · 3 bedrooms · 3 bathrooms
0.2 km3 bedrooms · 3 bathrooms
0.3 km3 bedrooms · 3 bathrooms
0.4 km★4.88 · 3 bedrooms · 3 bathrooms
0.4 km★4.9 · 3 bedrooms · 3 bathrooms
0.4 km★4.82 · 3 bedrooms · 2.5 bathrooms
1.2 km★5.0 · 3 bedrooms · 3 bathrooms
0.3 km★4.67 · 3 bedrooms · 3 bathrooms
1 km★5.0 · 3 bedrooms · 3 bathrooms
1.1 km★5.0 · 3 bedrooms · 3 bathrooms
0.3 km★4.58 · 3 bedrooms · 3 bathrooms
1 km★5.0 · 3 bedrooms · 3 bathrooms
1.1 km★4.97 · 3 bedrooms · 3 bathrooms
1.2 km★4.91 · 3 bedrooms · 3 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 gated villa complex in Bingin, 500 m / about 3 minutes from Bingin, Dreamland and Padang-Padang beaches, 1–2 minutes from New Kuta Golf. Architecture is contemporary tropical — flat overhanging roofs, floor-to-ceiling glazing, timber slat cladding, 3 m ceilings, teak finishes and Ulin decking on terraces. Construction is a factory-built galvanised steel frame (80% prefabricated), designed for 9-point seismic loads, with 70 mm PIR insulation, YKK aluminium windows, 60 dB wall/ceiling sound insulation and a dual-osmosis water filtration system. Land is Pink Zone (Pariwisata), due diligence completed, management contract signed.
External purchase alternatives matched by location, bedrooms and budget.
Seafora 8
A10
Unit E9
