0.8 km★5.0 · 2 bedrooms · 2 bathrooms
Ubud · 2 bedrooms · 0.8 km
- ADR
- $93
- Occupancy
- 80.34%
- Revenue / 117 days
- $8,695
- Similarity
- 75%
Loading
Villa · 2 bedrooms · 170 m²
8170 m²$260,000
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.
0.8 km★5.0 · 2 bedrooms · 2 bathrooms
0.9 km★4.88 · 2 bedrooms · 2 bathrooms
0.9 km★4.96 · 2 bedrooms · 2 bathrooms
1 km★5.0 · 2 bedrooms · 2 bathrooms
1.1 km★4.75 · 2 bedrooms · 2 bathrooms
1.1 km2 bedrooms · 2 bathrooms
1.1 km★4.9 · 2 bedrooms · 2 bathrooms
0.7 km★4.86 · 2 bedrooms · 2 bathrooms
1.2 km★4.88 · 2 bedrooms · 1 bathroom
1 km★4.93 · 2 bedrooms · 2 bathrooms
1.4 km★4.88 · 2 bedrooms · 2 bathrooms
0.7 km★5.0 · 2 bedrooms · 2 bathrooms
1 km★4.97 · 2 bedrooms · 2 bathrooms
0.5 km★5.0 · 2 bedrooms · 2 bathrooms
1.2 km★4.96 · 2 bedrooms · 2 bathrooms
1.2 km★4.92 · 2 bedrooms · 2 bathrooms
0.7 km★4.97 · 2 bedrooms · 2 bathrooms
1.2 km2 bedrooms · 2 bathrooms
1.3 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.
MOONO Villas is a contemporary villa development in Ubud, Bali, designed around the idea of combining modern comfort, tropical nature and mindful living. The project offers 1-, 2- and 3-bedroom villas , surrounded by lush greenery and designed with private pools, panoramic views and high-quality natural materials. The complex sits alongside the Peka River , creating a peaceful waterfront atmosphere while remaining close to Ubud’s key attractions. Location Ubud, Bali, Indonesia — a green, tranquil setting near the Peka River , with convenient access to restaurants, supermarkets, schools, fitness facilities and major tourist attractions. According to the presentation, Bali Zoo is about 5 minutes away, Bali Bird Park 8 minutes, and Monkey Forest around 15 minutes .
More about the project
1BR VillasVilla · 1 bedroom · 65 m²from $150,000Annual return (ROI)ROI7.1%Range: 4.3–8.6%Monthly cash flow$889Range: $539–1,0702 units available
3BR VillasVilla · 3 bedrooms · 210 m²from $380,000Annual return (ROI)ROI5.2%Range: 4.7–6.1%Monthly cash flow$1,638Range: $1,498–1,9382 units availableExternal purchase alternatives matched by location, bedrooms and budget.
TWH2
Unit F4
Semiramida
