0.4 km★4.9 · 2 bedrooms · 2 bathrooms
Kecamatan Kuta Utara · 2 bedrooms · 0.4 km
- ADR
- $50
- Occupancy
- 94.83%
- Revenue / 116 days
- $5,500
- Similarity
- 70%
Loading
Townhouse · 2 bedrooms · 142 m²
TWH3142 m²$270,000
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.
0.4 km★4.9 · 2 bedrooms · 2 bathrooms
0.4 km★4.74 · 2 bedrooms · 2 bathrooms
0.2 km★4.92 · 2 bedrooms · 1 bathroom
1 km2 bedrooms · 3 bathrooms
0.1 km★4.93 · 2 bedrooms · 2 bathrooms
0.2 km★4.89 · 2 bedrooms · 2 bathrooms
0.5 km★4.4 · 2 bedrooms · 2.5 bathrooms
0.5 km★5.0 · 2 bedrooms · 2 bathrooms
0.5 km★4.95 · 2 bedrooms · 2 bathrooms
0.1 km★4.67 · 2 bedrooms · 2.5 bathrooms
0.2 km★4.6 · 2 bedrooms · 2.5 bathrooms
0.1 km2 bedrooms · 2.5 bathrooms
0.4 km★5.0 · 2 bedrooms · 2.5 bathrooms
1 km★5.0 · 2 bedrooms · 2 bathrooms
1.1 km2 bedrooms · 2 bathrooms
0.1 km★4.42 · 2 bedrooms · 2.5 bathrooms
0.08 km★4.92 · 2 bedrooms · 2 bathrooms
1 km2 bedrooms · 2 bathrooms
0.2 km★4.7 · 2 bedrooms · 2 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.
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
A gated cluster of five neo-modern townhouses on one of the quietest streets in Umalas, between Canggu and Seminyak, with views over rice fields and sunsets. Four SILVER units of 142.6 m² with a 50 m² private garden, and one PLATINUM unit of 185 m² with a 120 m² garden. Each home is fully furnished and equipped, laid out over three levels: a social ground floor, private bedrooms above, and a rooftop lounge under the sky. Batu Belig beach is a 10-minute scooter ride; the airport 25 minutes.
Amenities
Ground floor
Private open-air pool, 8 m²
Open living room with kitchen and dining area, 66.1 m²
Panoramic frameless glazing at the entrance
Panoramic kitchen window facing banana palms
Designer sofa in the TV area, adjustable lighting
Guest bathroom, storage space
Mini-garden and wide terrace
Second floor (50.9 m²)
Two bedrooms, two en-suite bathrooms
Deluxe orthopedic mattresses
Terrace overlooking the pool and rice fields
Triangular hammock suspended over the pool
Panoramic glazing with UV 50+ protection
Rooftop (25.6 m²)
Covered roof terrace with sunset lounge
Mini garden
BBQ area
Technical
Daikin climate control throughout
Multi-stage water filtration
7.7 kW electrical supply, energy class A
Seismically stable construction, strip foundation
Eco-technologies and natural solar orientation
Territory
6.5 are of land, leasehold for 23 years
Paved access, scooter parking
Suitable for long- and short-term rental, managed by a 5-star management company
Nothing to show yet
All options (1)External purchase alternatives matched by location, bedrooms and budget.
Semiramida
8
Unit F4
