0.05 km1 bedroom · 1 bathroom
Denpasar Barat · 1 bedroom · 0.1 km
- ADR
- $77
- Occupancy
- 55.81%
- Revenue / 129 days
- $5,544
- Similarity
- 87%
Loading
Specification
Apartment · 1 bedroom · 54 m²
Unit S354 m²$99,000
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.
0.05 km1 bedroom · 1 bathroom
0.07 km1 bedroom · 1 bathroom
1 km★5.0 · 1 bedroom · 1 bathroom
1.2 km★4.88 · 1 bedroom · 1 bathroom
0.4 km1 bedroom · 1 bathroom
0.05 km1 bedroom
0.05 km★4.33 · 1 bedroom
0.8 km★5.0 · 1 bedroom
0.05 km1 bedroom
0.9 km1 bedroom
1 km1 bedroom
1.1 km★4.96 · 1 bedroom
1.3 km★4.86 · 1 bedroom
1.3 km★4.93 · 1 bedroom
1.3 km★4.73 · 1 bedroom
1.4 km★4.91 · 1 bedroom
1.4 km★4.97 · 1 bedroom
1.4 km★5.0 · 1 bedroom
1.4 km★4.71 · 1 bedroom
1.4 km★4.7 · 1 bedroom
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.
Gate 11 is a stylish boutique development in Seminyak, Bali, featuring 8 modern apartments and 4 commercial units. Located on a busy street with strong rental demand, the project offers a convenient investment opportunity close to Bali’s top restaurants, beach clubs, and entertainment venues. The complex was completed in Q3 2025 and offers leasehold ownership until 2044.
External purchase alternatives matched by location, bedrooms and budget.
B8
Unit 19
#1.11
