1 km★4.73 · 2 bedrooms · 1 bathroom
South Kuta · 2 bedrooms · 1 km
- ADR
- $165
- Occupancy
- 46.15%
- Revenue / 117 days
- $8,910
- Similarity
- 81%
Loading
Villa · 2 bedrooms · 92 m²
Line 3 Unit 5492 m²$380,000
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
Similar properties nearby
FINANCIAL MODEL
Forecast for this property
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.
1 km★4.73 · 2 bedrooms · 1 bathroom
0.4 km2 bedrooms · 2 bathrooms
0.5 km★4.61 · 2 bedrooms · 2 bathrooms
0.6 km★4.88 · 2 bedrooms · 2 bathrooms
0.4 km2 bedrooms · 2 bathrooms
1.2 km★4.83 · 2 bedrooms · 1.5 bathrooms
0.5 km★4.0 · 2 bedrooms · 2 bathrooms
0.5 km★4.68 · 2 bedrooms · 2 bathrooms
1.1 km★4.68 · 2 bedrooms · 2 bathrooms
1 km★4.63 · 2 bedrooms · 2 bathrooms
0.4 km2 bedrooms · 2 bathrooms
1.1 km★4.75 · 2 bedrooms · 2 bathrooms
0.5 km2 bedrooms · 2 bathrooms
0.6 km2 bedrooms · 2 bathrooms
1 km2 bedrooms · 1 bathroom
0.4 km★4.66 · 2 bedrooms · 2 bathrooms
1.4 km★4.85 · 2 bedrooms · 2 bathrooms
0.6 km2 bedrooms · 2 bathrooms
1.1 km★4.84 · 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.
A gated villa complex with ocean views on Bali's Bukit peninsula, 2 minutes from Melasti Beach. 61 villas total, split across three lines: 25 villas (1st line), 22 villas (2nd line), and 14 villas with infinity pools (3rd line). Each villa is two floors with a private pool, and the project runs under its own management company with the "LOYO Relax" service concept. Location: 2 min to Melasti Beach, Parq Blue, and the children's football academy; 14 min to Savaya Bali; 25 min to Ngurah Rai International Airport via the new four-lane highway.
Amenities
On-site infrastructure (3,800 m²):
2 restaurants
Children's center with nanny and entertainment services
Coworking space
Barbershop
Beauty salon
LOYO Relax concept:
Fully equipped yoga space at the villa
Personal concierge: restaurant and spa reservations, personal training (yoga, Pilates, stretching), in-villa spa, breakfasts and romantic dinners at the villa, excursions and guides
Included in the price:
Comprehensive legal support
Design project development
Construction and technical supervision
Interior finishing and furnishing
Business plan for managing the property after completion
External purchase alternatives matched by location, bedrooms and budget.
Unit 419
Unit F1
Unit 2,101
