0.3 km★4.77 · 1 bedroom · 1 bathroom
Mengwi · 1 bedroom · 0.3 km
- ADR
- $77
- Occupancy
- 72.65%
- Revenue / 117 days
- $6,545
- Similarity
- 86%
Loading
Villa · 1 bedroom · 137 m²
VILLA 3137 m²$310,000
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.
0.3 km★4.77 · 1 bedroom · 1 bathroom
0.4 km★4.75 · 1 bedroom · 1 bathroom
0.4 km★4.82 · 1 bedroom · 1 bathroom
0.1 km★4.81 · 1 bedroom · 1.5 bathrooms
1.2 km★4.89 · 1 bedroom · 1 bathroom
0.1 km★4.17 · 1 bedroom · 1.5 bathrooms
0.4 km1 bedroom · 1 bathroom
0.08 km1 bedroom · 1.5 bathrooms
1.1 km★4.8 · 1 bedroom · 1 bathroom
1.1 km★4.68 · 1 bedroom · 1 bathroom
1.2 km★4.96 · 1 bedroom · 1 bathroom
1 km★4.83 · 1 bedroom · 1.5 bathrooms
1 km★4.77 · 1 bedroom · 2 bathrooms
0.4 km★4.9 · 1 bedroom · 1 bathroom
1.1 km★5.0 · 1 bedroom · 1 bathroom
1.1 km★4.73 · 1 bedroom · 1 bathroom
0.4 km★4.97 · 1 bedroom · 2 bathrooms
0.4 km1 bedroom · 1 bathroom
0.4 km★4.89 · 1 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.
Pantai Lima Residence is a small premium villa complex in Pererenan, Bali — five three-storey villas in a contemporary minimalist style blended with Balinese architectural traditions, about 500 m from the ocean. Each villa has a private pool, private parking, a small green courtyard, and an equipped rooftop with ocean and rice-field views. Two-bedroom units are 148 m² on 100 m² of land, priced at $310,000 ($2,095/m²), delivered fully furnished with appliances. Designed by Lumbung Architect, built by Azimut Development Group, with a professional management company operating rentals — the deck advertises a 10% ROI guaranteed under contract and 15.7% projected annual rental return, plus a 10-year construction warranty.
Nothing to show yet
All options (1)External purchase alternatives matched by location, bedrooms and budget.
Unit 205
Unit 23
The Bank By OXO (Penthouse 2)