0.5 km1 bedroom · 1 bathroom
- ADR
- $62
- Occupancy
- 70.94%
- Revenue / 117 days
- $5,146
- Similarity
- 84%
Specification
Apartment · 1 bedroom · 33 m²
(S1) 5.9433 m²$148,000
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.
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 complex — PREDMET.CEMAGI
A boutique 4-storey apartment complex on Bali's southwest coast, positioned as an investment product as much as a residence. 99 units in three formats: 63 S-size (from $104,000), 18 M-size (from $159,500), 18 S+ size (from $91,800). Units run roughly 25.7 m² to 69.5 m², many with private terraces or gardens, and ocean-view apartments on the 3rd and 4th floors. Land is held as leasehold for 26 + 15 years. The developer claims 6 years of construction experience (3 in Bali), 47 completed facilities, a top-3 island ranking, and a 20-year structural warranty. Marketing figures cited are 10–17% ROI and a 7-year payback, with in-house rental management at a 17% operating commission.
Amenities
Rooftop infinity pool with bar and lounge overlooking the Indian Ocean
Restaurant with signature cuisine and panoramic views
Spa centre and a fully equipped gym (functional + cardio)
Landscaped courtyard with garden and children's playground
Underground parking, over 700 m²
Reception/lobby, plus 486.8 m² of commercial space on the ground floor
Smart home system via Apple HomeKit (lighting, leak protection, smoke detectors)
Built-in water filtration and mineralisation
Construction specs highlighted: monolithic frame rated to magnitude 9, C350 hydrophobic concrete, 200 mm walls for sound insulation, microcement antifungal façade.
Location
Cemagi, a quiet seaside area on Bali's southwest coast, just west of Canggu. The complex sits a few meters from a black volcanic sand beach and is surrounded by rice fields and volcano views.
1 min to the ocean and beach
5 min to schools, kindergarten, medical centre
15 min to Canggu
10–18 min to Nuanu Creative City
20–25 min to Tanah Lot
Nearby: Riviera Cafe (3 min), Bloom Boutique preschool (3 min), Island Sports Club (4 min), Udara yoga/spa (4 min), OMNI healthcare (6 min)
Nothing to show yet
All options (1)External purchase alternatives matched by location, bedrooms and budget.

Unit 205

SVG 3

19