0.07 km★5.0 · 2 bedrooms · 2 bathrooms
South Kuta · 2 bedrooms · 0.1 km
- ADR
- $307
- Occupancy
- 76.07%
- Revenue / 117 days
- $27,323
- Similarity
- 87%
Loading
Villa · 2 bedrooms · 144.5 m²
Unit D5144.5 m²$430,000
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.
0.07 km★5.0 · 2 bedrooms · 2 bathrooms
0.1 km2 bedrooms · 2 bathrooms
0.7 km2 bedrooms · 2 bathrooms
0.8 km★5.0 · 2 bedrooms · 2 bathrooms
0.4 km★4.83 · 2 bedrooms · 2 bathrooms
1.2 km★4.75 · 2 bedrooms · 2 bathrooms
0.9 km★4.87 · 2 bedrooms · 2 bathrooms
1.2 km★4.92 · 2 bedrooms · 2 bathrooms
1.2 km★4.9 · 2 bedrooms · 2 bathrooms
1.4 km★4.67 · 2 bedrooms · 2 bathrooms
1.5 km★4.94 · 2 bedrooms · 2 bathrooms
0.4 km★5.0 · 2 bedrooms · 2 bathrooms
0.8 km2 bedrooms · 2.5 bathrooms
0.8 km2 bedrooms · 2.5 bathrooms
0.8 km2 bedrooms · 2.5 bathrooms
1.4 km★5.0 · 2 bedrooms · 2 bathrooms
1.1 km★4.9 · 2 bedrooms · 2 bathrooms
1.5 km★4.89 · 2 bedrooms · 2.5 bathrooms
1.2 km2 bedrooms · 2.5 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 boutique project by a Bali-based developer and hotel operator, winner of a GROHE Asia Pacific Hotel Award 2026–2027 in the New Small Hotel Construction & Design category for Indonesia. Villas are built from natural materials with wooden slat façades; interiors follow a New Zealand style — neutral palette, floor-to-ceiling glazing, high ceilings, and an open-plan living/dining/kitchen space. The master bedroom sits on the second floor with a built-in workspace; the guest bedroom is on the ground floor with its own ensuite. Only 36 are of the plot is built on — the remaining 41 are is shared green space with a garden and a riverside relaxation area. Access to an untouched beach is roughly 500 m away, with Six Senses and Bulgari nearby.
Nothing to show yet
All options (1)External purchase alternatives matched by location, bedrooms and budget.
Unit 11
2
Unit 41
