0.4 km4 bedrooms · 4 bathrooms
Beraban · 4 bedrooms · 0.4 km
- ADR
- $308
- Occupancy
- 94.87%
- Revenue / 117 days
- $34,133
- Similarity
- 71%
Loading
Villa · 4 bedrooms · 170.8 m²
Unit 16170.8 m²$1,456,000
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.
0.4 km4 bedrooms · 4 bathrooms
1 km★5.0 · 4 bedrooms · 3 bathrooms
1 km★4.83 · 4 bedrooms · 3.5 bathrooms
1 km4 bedrooms · 3 bathrooms
1.1 km4 bedrooms · 4 bathrooms
1.1 km4 bedrooms · 4 bathrooms
1.2 km★4.93 · 4 bedrooms · 3 bathrooms
1.4 km4 bedrooms · 5 bathrooms
1.4 km★5.0 · 4 bedrooms · 4 bathrooms
1.5 km★5.0 · 4 bedrooms · 4.5 bathrooms
1.5 km★4.9 · 4 bedrooms · 4.5 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.
Origins is an exclusive collection of 18 boutique villas located in Nuanu Creative City, one of Bali’s most innovative lifestyle destinations. Inspired by nature, tranquility, and futuristic design, the project combines modern architecture with a peaceful environment just 3 minutes from the ocean. The collection includes 2BR, 3BR, and 4BR riverside villas, with premium turnkey interiors and professional hospitality management. Completion is scheduled for Q2 2027.
Premium concierge service by Sincura Group
Professional management by an international hotel operator
Exclusive Nuanu City resident privileges
Fully furnished and equipped villas
Modern premium architecture and design
Private staff/guest-house modules in selected villas
Access to Lumeira SPA
Fitness and shopping center
Restaurants and cafés
Co-working spaces
Indoor paddle court
Luna Beach Club
5 km Aurora Eco-Trail
Amphitheater
Eugene Museum
ProEd School and Politeknik Internasional Bali nearby
Jungle Kids kindergarten
Just 3 minutes from the ocean
Nothing to show yet
All options (1)External purchase alternatives matched by location, bedrooms and budget.
TWH4
Unit 78
Unit TWH3
