0.7 km1 bedroom · 2 bathrooms
South Kuta · 1 bedroom · 0.7 km
- ADR
- $67
- Occupancy
- 93.75%
- Revenue / 128 days
- $8,040
- Similarity
- 75%
Loading
Specification
Villa · 1 bedroom · 73 m²
Unit 473 m²$253,138
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.
0.7 km1 bedroom · 2 bathrooms
0.1 km1 bedroom · 1.5 bathrooms
1 km★4.86 · 1 bedroom · 1 bathroom
1 km1 bedroom · 1 bathroom
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 2 is the second phase of the Nai Wellness residential complex in Bali, expanding the concept of wellness-oriented living with an even stronger focus on lifestyle, comfort, and panoramic views. Designed as a natural continuation of Nai 1, the project combines private villas and modern apartments within a calm, resort-style environment. Nai 2 is built around the idea of balance — a place where architecture, nature, and wellness infrastructure work together to create a relaxed and sustainable way of living. Lifestyle Infrastructure Full-scale spa and wellness center for relaxation and recovery Dedicated yoga and meditation center , including open-air practice areas Fully equipped gym and fitness zones Landscaped common spaces designed for calm movement and rest Resort-style atmosphere integrated into everyday living Residential Formats at Nai 2 Villas with Panoramic Views Maximum sense of space, light, and privacy Perfectly suited for premium living or high-end rental opportunities A harmonious balance between indoor comfort and outdoor living Classic Villas Timeless design solutions paired with functional layouts An atmosphere of privacy and comfort Ideal for personal living or generating stable rental income Two-Storey Villas Spacious two-level residences with thoughtfully designed zoning Maximum space and functionality for comfortable everyday living Perfect for family living or high-end rental opportunities Classic Apartments Modern apartments with efficient layouts Comfortable format for everyday living or rental income Lower entry point into the Nai Wellness ecosystem Apartments with Panoramic Views Elevated units with open panoramic views Bright interiors with large windows High demand from short- and mid-term renters Project Concept & Investment Appeal Continuation of the Nai Wellness philosophy Strong focus on wellness-driven real estate Multiple property formats for different investment strategies Designed for both lifestyle living and rental income
More about the project
Apartments 1st Floor ClassicApartment · 1 bedroom · 19 m²from $64,900Annual return (ROI)ROI15%Monthly cash flow$8111 unit available
Apartments 1st Floor PanoramicApartment · 1 bedroom · 19 m²from $64,900Annual return (ROI)ROI15%Monthly cash flow$81110 units availableExternal purchase alternatives matched by location, bedrooms and budget.
Unit 3
Unit 3
Unit 16
