0 km4 bedrooms · 4.5 bathrooms
- ADR
- $464
- Occupancy
- 47.01%
- Revenue / 117 days
- $25,538
- Similarity
- 86%
Villa · 4 bedrooms · 498 m²
Unit E1498 m²$2,500,000
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.
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.
Malesti ApartmentsApartment · 1 bedroom · 80.1 m²from $415,000Annual return (ROI)ROI1.6–2.2%Monthly cash flow$745Range: $553–7492 units available
Malesti Villas PresaleVilla · 1 bedroom · 151 m²from $490,000Annual return (ROI)ROI1.5%Monthly cash flow$59510 units availableforest on the other. Phase one comprises 18 private villas and a 20-unit apartment building with a ground-floor restaurant, plus a spa centre with gym and a 25-metre pool. Phase two adds 11 further villas and a tennis court. Every unit on the estate has a guaranteed ocean view. Land lease runs 37 years with a priority right to extend a further 50 — 87 years total.
Interiors across the complex follow a japandi palette — Japanese minimalism with Scandinavian warmth — with natural materials and minimal plastic. The developer runs its own management company, delivering five-star hotel service to guests and handling the full cycle for owners.
Single-storey residences with flat roofs, floor-to-ceiling glazing and sliding glass doors opening onto wide ocean-facing terraces. The larger four-bedroom format runs to roughly 810 m² total on a 1,380 m² plot — around 500 m² built plus 310 m² of terrace and pool. The plan centres on an open living, kitchen and dining space with high ceilings and a bar area; all bedrooms are en-suite masters, with the front pair facing the ocean directly and opening onto the terrace. A flex room adapts as an office or children's room. Back-of-house is fully separated — service kitchen, laundry, storage and a dedicated staff zone — so hotel service runs without crossing guest space. Some villas include a bride's suite with private bathroom and an adjoining makeup room, making them suited to weddings and events.
Villa amenities
Private pool and extensive terrace
En-suite master bedrooms, ocean-facing with terrace access
Open kitchen with bar area
Flex room (office or playroom)
Guest WC
Service kitchen, laundry, storage, staff zone
Covered carport and landscaped entrance drive
Green roofs and mature landscaping for privacy between plots
Twenty units in a dedicated building set into the hillside, arranged over several levels with full-height glazing and private balconies facing the ocean. The estate's restaurant occupies the ground floor, and a pool terrace and lounge area sit directly below the building. The apartments suit couples and smaller groups who want hotel infrastructure at the door rather than a standalone house.
Apartment amenities
Private balcony with ocean view
Fully equipped kitchen
En-suite bathroom
Restaurant on the ground floor of the building
Direct access to the estate pool and lounge terrace
Hotel service, cleaning and maintenance included
25-metre swimming pool
Spa centre
Gym
Middle Eastern restaurant
View bar
Lobby, two gated entrances, on-site parking
Buggy service around the estate
Tennis court (phase two)
Five-star in-house management: guest services, cleaning, technical maintenance, marketing
Neighbouring the estate: Bulgari, Alila, Six Senses and Karma Kandara, with their restaurants and beach clubs.
External purchase alternatives matched by location, bedrooms and budget.

Unit B208

Unit 7

Unit 74