0.3 km★4.43 · 1 bedroom · 1 bathroom
Kecamatan Ubud · 1 bedroom · 0.3 km
- ADR
- $37
- Occupancy
- 76.07%
- Revenue / 117 days
- $3,293
- Similarity
- 85%
Loading
Specification
Villa · 1 bedroom · 56 m²
1.24 — 1 BR56 m²$159,900
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
Hey, YOLO is a premium villa complex in the quiet center of Ubud, built around a wellness and "slow living" concept rather than beach access. Villas are two-storey with a Japanese-influenced design in architectural concrete, natural stone, and wood, laid out across two phases separated by a natural stream. Two types: one-bedroom villas at $159,900 (56 m² total including terrace, pool, and balcony) and two-bedroom villas from $299,900 (79.9 m² usable, from 121.5 m² total). Installments start with a 35% first payment, quarterly or monthly, with a $1,500 booking fee. Leasehold is 25+25 years for phase one and 30+30 for phase two, with priority renewal rights.
More about the projectThe 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.
0.3 km★4.43 · 1 bedroom · 1 bathroom
0.4 km★4.84 · 1 bedroom · 1 bathroom
0.4 km★4.8 · 1 bedroom · 1 bathroom
0.3 km★4.67 · 1 bedroom · 1 bathroom
0.5 km★4.77 · 1 bedroom · 1 bathroom
0.4 km★4.83 · 1 bedroom · 1 bathroom
0.3 km★4.95 · 1 bedroom · 2 bathrooms
1.1 km★4.84 · 1 bedroom · 1 bathroom
1.1 km★4.93 · 1 bedroom · 1 bathroom
0.2 km★4.67 · 1 bedroom · 1 bathroom
1.1 km★4.73 · 1 bedroom · 1 bathroom
0.6 km★4.69 · 1 bedroom · 1 bathroom
0.5 km1 bedroom · 1 bathroom
0.5 km★4.51 · 1 bedroom · 1 bathroom
1.2 km★4.68 · 1 bedroom · 1 bathroom
0.5 km★4.2 · 1 bedroom · 1.5 bathrooms
1.1 km1 bedroom · 1.5 bathrooms
1 km★4.67 · 1 bedroom · 1 bathroom
1.1 km★4.88 · 1 bedroom · 1 bathroom
1.3 km★4.71 · 1 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.
External purchase alternatives matched by location, bedrooms and budget.
Unit 12
Unit 325
Unit 15
