0.1 km2 bedrooms · 2 bathrooms
South Kuta · 2 bedrooms · 0.1 km
- ADR
- $169
- Occupancy
- 73.5%
- Revenue / 117 days
- $14,534
- Similarity
- 79%
Loading
Villa · 2 bedrooms · 59 m²
Neat House 359 m²$185,000
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
FINANCIAL MODEL
Similar properties nearby
Forecast for this property
Real properties with similar features used to estimate potential rental returns.
0.1 km2 bedrooms · 2 bathrooms
0.9 km★4.96 · 2 bedrooms · 2 bathrooms
1.3 km2 bedrooms · 1 bathroom
1.3 km★5.0 · 2 bedrooms · 1 bathroom
0.6 km2 bedrooms · 2 bathrooms
1.3 km★4.91 · 2 bedrooms · 2 bathrooms
0.7 km★4.9 · 2 bedrooms · 2 bathrooms
1.1 km2 bedrooms · 2.5 bathrooms
1.1 km2 bedrooms · 2 bathrooms
1.1 km★4.78 · 2 bedrooms · 2 bathrooms
1.3 km★4.65 · 2 bedrooms · 2 bathrooms
1.4 km★4.75 · 2 bedrooms · 2 bathrooms
1.4 km★5.0 · 2 bedrooms · 2 bathrooms
1.3 km2 bedrooms · 2.5 bathrooms
1.5 km★4.9 · 2 bedrooms · 3 bathrooms
1.1 km★4.6 · 2 bedrooms · 3 bathrooms
1.1 km2 bedrooms · 2 bathrooms
1.2 km★4.52 · 2 bedrooms · 3 bathrooms
1.2 km2 bedrooms · 3 bathrooms
0.2 km2 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.
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
Neat House is a modern designer villa located in the Pandawa area of South Bali, within the Kutuh neighborhood — a rapidly developing residential zone close to the beach and key infrastructure. The location offers a balanced combination of privacy, accessibility, and strong rental demand, making it attractive for both living and investment. The project consists of compact two-storey villas with a thoughtfully designed layout. Each unit is built on a 140 m² land plot and offers 59 m² of building area, efficiently organized across two levels. The layout includes two bedrooms, with one bedroom positioned on a mezzanine level above the main living space, creating a sense of openness while maintaining functional zoning. Neat House is designed in a modern tropical style with a strong focus on light, vertical space, and everyday comfort. The main living area integrates a kitchen, dining zone, and lounge, while large openings connect the interior with the outdoor area. Each villa features a private pool, a wooden deck with sunbeds, and tropical landscaping.
Nothing to show yet
All options (1)External purchase alternatives matched by location, bedrooms and budget.
Unit 45
Jey Grey 18 Townhouse
Unit F4
