0.5 km★5.0 · 2 bedrooms · 2 bathrooms
South Kuta · 2 bedrooms · 0.5 km
- ADR
- $307
- Occupancy
- 76.07%
- Revenue / 117 days
- $27,323
- Similarity
- 87%
Loading
Villa · 2 bedrooms · 128.6 m²
Unit 6128.6 m²$425,000
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.
0.5 km★5.0 · 2 bedrooms · 2 bathrooms
0.6 km★5.0 · 2 bedrooms · 2 bathrooms
0.7 km★4.46 · 2 bedrooms · 2 bathrooms
0.9 km★4.75 · 2 bedrooms · 2 bathrooms
0.9 km2 bedrooms · 2 bathrooms
0.5 km2 bedrooms · 2 bathrooms
1 km2 bedrooms · 2.5 bathrooms
1.3 km2 bedrooms · 2.5 bathrooms
1.1 km2 bedrooms · 2.5 bathrooms
1.1 km2 bedrooms · 2.5 bathrooms
1.3 km★4.87 · 2 bedrooms · 2 bathrooms
0.8 km★5.0 · 2 bedrooms · 2 bathrooms
0.8 km★4.83 · 2 bedrooms · 2 bathrooms
0.9 km★4.92 · 2 bedrooms · 2 bathrooms
0.9 km★4.9 · 2 bedrooms · 2 bathrooms
1.1 km★4.87 · 2 bedrooms · 2 bathrooms
0.9 km★4.87 · 2 bedrooms · 2 bathrooms
0.6 km★4.53 · 2 bedrooms · 2 bathrooms
0.7 km★4.83 · 2 bedrooms · 2 bathrooms
0.9 km★5.0 · 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
Perched on the highest cliff of the Bukit Peninsula in South Uluwatu, this residential development introduces a sophisticated wellness-driven living concept to Bali. Situated 198 meters above sea level and just 100 meters from the ocean, the estate blends conscious living with advanced construction engineering. It stands as a premier destination crafted using innovative 3D concrete printing technologies, which allow for distinct bionic forms and an organic design language that harmonizes with the natural landscape. The property features a curated collection of 21 private villas and 85 premium apartments, delivered fully furnished with turnkey household appliances. Accommodations range from efficient one-bedroom residences to expansive multi-bedroom estates and individual penthouses boasting private terraces and panoramic ocean views. Each home is integrated with automated smart space management systems that control climate, lighting, and security, alongside a dedicated digital wellness assistant to track metrics like hydration and sleep. At the core of the residential experience is a holistic ecosystem centered on purification and physical restoration. The complex utilizes private wells with advanced filtration to deliver filtered, ionized drinking water directly to residents. Exceptional onsite amenities include a landmark manta-shaped swimming pool with dynamic fountain effects, a full-service spa complex offering floating zones and hydrotherapy, an immersive yoga studio equipped with 360-degree visual projections, and a marine-concept restaurant. Positioned in a premium, secluded area adjacent to luxury resorts, the development offers excellent transport accessibility. It sits minutes from Nyang Nyang Beach and Melasti Beach, features convenient proximity to a helipad, and includes a planned panoramic funicular for seamless beach descents. The gated territory provides underground parking, 2.5 kilometers of walking paths, and 24/7 hotel services, delivering a complete retreat designed for long-term comfort.
More about the project
Seaborne ApartmentsApartment · 1 bedroom · 30.87 m²from $99,000Annual return (ROI)ROI3.4%Range: 3–4.5%Monthly cash flow$282Range: $246–37322 units available
Swell ApartmentsApartment · 1 bedroom · 39 m²from $129,000Annual return (ROI)ROI2.6%Range: 2.3–3.5%Monthly cash flow$282Range: $246–37317 units availableExternal purchase alternatives matched by location, bedrooms and budget.
Unit B2
2
Unit 41
