0.5 km★5.0 · 1 bedroom · 1 bathroom
South Kuta · 1 bedroom · 0.5 km
- ADR
- $22
- Occupancy
- 91.41%
- Revenue / 128 days
- $2,516
- Similarity
- 84%
Loading
Specification
Apartment · 1 bedroom · 33 m²
Unit 1633 m²$160,000
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.
0.5 km★5.0 · 1 bedroom · 1 bathroom
0.5 km★4.8 · 1 bedroom · 1 bathroom
1.2 km1 bedroom · 1 bathroom
0.7 km1 bedroom · 1 bathroom
0.7 km1 bedroom · 1 bathroom
0.7 km1 bedroom · 1 bathroom
0.8 km1 bedroom · 1 bathroom
0.9 km★5.0 · 1 bedroom · 1 bathroom
1 km★4.75 · 1 bedroom · 1 bathroom
0.5 km1 bedroom
0.6 km★5.0 · 1 bedroom
0.7 km1 bedroom
0.9 km★4.91 · 1 bedroom
1.3 km1 bedroom
1.3 km1 bedroom
1.3 km1 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.
Luma Biohacking Resort is a next-generation wellness and investment resort in the south of Bali, combining premium residences with a professional wellness center and a dedicated longevity & biohacking clinic. The multi-level complex is designed around health, recovery and longevity, offering advanced biohacking technologies, fitness, yoga, meditation, thermal facilities and ocean-view spaces, all surrounded by Bali’s jungle and close to the island’s best beaches. Amenities Professional Wellness & Biohacking Center Longevity & Anti-Aging Clinic Thermal complex Jacuzzi Spa complex Hammam & sauna Hot & cold plunge pools Panoramic sauna Fitness gym Yoga & sound healing studio Pilates / group workout space Massage & treatment rooms Dark Retreat Rooms Health Food Bar Ocean views Spacious terraces Premium apartments with fully equipped kitchens Biohacking treatments including cryotherapy, infrared sauna, IV therapy, HBOT, PRP, red-light therapy, exosome therapy and advanced diagnostics Construction Completion Q3 2026 . Unit mix: 63 units — 21 premium apartments of 55–60 m² and 42 standard studios of 28–30 m².
More about the project
Apartment · 1 BR · 29 m² · Ocean SideApartment · 1 bedroom · 29 m²from $160,000Annual return (ROI)ROI2.4%Range: 2–4.4%Monthly cash flow$318Range: $260–5852 units availableApartment · 1 BR · 34 m²Apartment · 1 bedroom · 34 m²from $160,000Annual return (ROI)ROI2.4%Range: 2–4.4%Monthly cash flow$318Range: $260–5852 units availableExternal purchase alternatives matched by location, bedrooms and budget.
10
Unit 20
Unit 6