0.7 km★4.79 · 1 bedroom · 1 bathroom
South Kuta · 1 bedroom · 0.7 km
- ADR
- $112
- Occupancy
- 77.59%
- Revenue / 116 days
- $10,035
- Similarity
- 79%
Loading
Villa · 1 bedroom · 143 m²
Unit 8143 m²$280,000
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
FINANCIAL MODEL
Similar properties nearby
Forecast for this property
Real properties with similar features used to estimate potential rental returns.
0.7 km★4.79 · 1 bedroom · 1 bathroom
1.2 km★4.79 · 1 bedroom · 1 bathroom
1.1 km1 bedroom · 1 bathroom
1.1 km★5.0 · 1 bedroom
0.4 km★4.8 · 1 bedroom · 1 bathroom
0.4 km★4.71 · 1 bedroom · 1 bathroom
0.5 km★5.0 · 1 bedroom · 1 bathroom
0.5 km★5.0 · 1 bedroom · 1 bathroom
0.6 km1 bedroom · 1 bathroom
0.7 km★4.64 · 1 bedroom · 1 bathroom
0.9 km1 bedroom · 1 bathroom
0.9 km1 bedroom · 1 bathroom
1.1 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
Eighth Sense is a boutique residential development located in the prestigious Pandawa area of South Bali, just minutes from the island’s most celebrated beaches. Conceived as a refined lifestyle sanctuary, the project blends architectural elegance, privacy, and hotel-level comfort within an intimate 73-unit community.
Designed around the philosophy of balance and sensory experience, Eighth Sense offers a calm, design-forward environment surrounded by nature while maintaining seamless access to Uluwatu, Nusa Dua, world-class golf courses, luxury resorts, and Ngurah Rai International Airport. The architecture is defined by soft arches, panoramic glazing, and carefully curated materials that create a distinctive visual identity and timeless appeal.
The development features a selection of 1-bedroom apartments, 2-bedroom residences with private rooftops, and exclusive villas with rooftop terraces — many with ocean views. Interiors are thoughtfully crafted using certified materials and high-quality finishes, ensuring both aesthetic refinement and long-term durability.
Residents benefit from a fully integrated infrastructure including an infinity pool with sunset views, spa and wellness facilities, yoga platform, ice bath, restaurant and summer café, landscaped art walk areas, secure parking, high-speed Starlink internet, and 24/7 concierge service. Complimentary beach shuttles further enhance convenience and lifestyle comfort.
Beyond its architectural and lifestyle appeal, Eighth Sense is positioned as a strategically structured investment opportunity. Located in a rapidly developing coastal zone and supported by professional management, the project offers projected returns of up to 16% ROI with completion scheduled for Q1 2027. Official building permits (PBG), certified construction materials, and technical supervision ensure transparency and construction quality.
Eighth Sense is created for a globally minded audience seeking more than property — it is a space designed to elevate everyday living, align with long-term lifestyle values, and deliver sustainable investment performance in one of Bali’s most promising residential enclaves.
1 Bedroom ApartmentsApartment · 1 bedroom · 35 m²from $126,500Annual return (ROI)ROI4.8%Monthly cash flow$50713 units available
2 Bedroom Penthouse With RooftopPenthouse · 2 bedrooms · 70 m²from $187,000Annual return (ROI)ROI7.2–12.3%Monthly cash flow$1,576Range: $1,129–1,91710 units availableExternal purchase alternatives matched by location, bedrooms and budget.
F 14
Unit i414
Jey Grey 5 Cabanas
