0.7 km1 bedroom · 2 bathrooms
- ADR
- $67
- Occupancy
- 93.75%
- Revenue / 128 days
- $8,040
- Similarity
- 75%
Specification
Villa · 1 bedroom · 53 m²
Unit 2453 m²$145,000
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.
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.
Nai 1 is a modern residential project located in the Nusa Dua region of Bali, one of the island’s most prestigious and well-developed coastal areas. The project is designed for those who value ocean views, comfort, and a balanced island lifestyle, combining apartments, townhouses, and private villas within a thoughtfully planned community.
Nusa Dua is known for its clean beaches, controlled development, and high-quality infrastructure. Nai 1 benefits from this reputation while offering proximity to the ocean and a calm environment suitable for both living and investment.
Key location advantages of Nai 1 in Nusa Dua:
Prestigious Nusa Dua area with strong international recognition
Close proximity to the ocean and beach lifestyle
Well-developed road, service, and hospitality infrastructure
High demand for ocean view properties from residents and tourists
Ideal balance between privacy and accessibility
Residential options at Nai 1 include:
Ocean View Apartments
Modern layouts with efficient use of space
Large windows and balconies with ocean views
Perfectly suited for comfortable living, relaxation, or generating rental income
Strong demand in Nusa Dua’s stable rental market
Smart Studio
Multi-level residences designed to enhance privacy and personal space
Private balcony for added light, air, and comfort
Smart, budget-friendly option without compromising on quality
A practical balance between a full apartment and a seasonal stay
Private Villas
Maximum privacy within the residential community
Terraces and dedicated relaxation areas
Ideal for personal residence or premium rental positioning
High appeal for guests seeking exclusivity in Nusa Dua
On-Site Infrastructure
Nai 1 is a next-generation residential complex where a healthy lifestyle becomes a natural part of everyday living thanks to thoughtfully designed infrastructure and environment.
Wellness center with relaxation and recovery spaces
Yoga and meditation areas, including open-air formats
Fully equipped gyms and fitness zones
Kids’ zone designed for safe and family-friendly activities
Landscaped common areas for walking, leisure, and social interaction
This integrated infrastructure allows residents to enjoy a resort-style lifestyle without leaving the project, increasing everyday comfort and enhancing rental attractiveness.
Project Concept & Atmosphere
Clean, modern architecture inspired by Bali’s natural surroundings
Use of natural materials and open, breathable spaces
A calm and secluded atmosphere that reflects the character of the Nusa Dua area
Practical layouts focused on comfort and ease of maintenance
Investment Potential
Ocean view properties in Nusa Dua with stable long-term demand
Wellness-focused infrastructure increasing rental value
Multiple property formats with different investment entry levels
Suitable for both short-term holiday rentals and long-term leasing
External purchase alternatives matched by location, bedrooms and budget.

Unit 10

#4.1.2

Unit P01