0.4 km★4.33 · 1 bedroom · 1 bathroom
South Kuta · 1 bedroom · 0.4 km
- ADR
- $95
- Occupancy
- 22.66%
- Revenue / 128 days
- $2,755
- Similarity
- 85%
Loading
Specification
Apartment · 1 bedroom · 40 m²
Unit i20240 m²$119,000
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.
0.4 km★4.33 · 1 bedroom · 1 bathroom
1.5 km1 bedroom · 1 bathroom
0.3 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.
Set on Bali’s Bukit Peninsula, this residential complex brings together apartments and villas in a contemporary coastal setting just minutes from the ocean. The project is conceived as a lifestyle-oriented community that combines private living with resort-style amenities, with a focus on modern design, ocean views, and proximity to some of the island’s most established beach and hospitality destinations.
The architecture follows a clean, contemporary language with open-plan interiors, generous glazing, and a layout designed to make the most of natural light and the surrounding landscape. The development includes 64 villas and 91 apartments. Villas range from 101 to 234 sq. m and include two- and three-bedroom layouts, private pools, BBQ areas, open-plan kitchens and living spaces, and ocean views. Apartments range from 40 to 50 sq. m and offer one-bedroom layouts with balconies, open-plan living areas, and access to shared facilities.
Residents benefit from a range of on-site features designed for everyday comfort and leisure, including panoramic ocean views, a swimming pool, restaurant, coworking spaces, fitness gym, yoga garden, children’s area, and landscaped communal areas. The project is also designed with long-term durability in mind, using construction solutions suited to a tropical coastal environment.
The location places the development around two minutes from the sea and about 20 minutes from Ngurah Rai International Airport. Nearby are Pandawa Beach, Melasti Beach, Green Bowl, White Rock Beach Club, Savaya, and a collection of well-known luxury resorts including Ritz-Carlton, Kempinski, Hilton, Bvlgari Resort Bali, and Six Senses Uluwatu.
Apartment · 1 BR · 40 m²Apartment · 1 bedroom · 40 m²from $129,000Annual return (ROI)ROI3–4.4%Monthly cash flow$327Range: $327–4687 units availableApartment · 1 BR · 40 m²Apartment · 1 bedroom · 40 m²from $139,000Annual return (ROI)ROI2.8–4%Monthly cash flow$327Range: $327–4686 units availableExternal purchase alternatives matched by location, bedrooms and budget.
Unit 51
Unit 11
A 324
