0.3 km★5.0 · 1 bedroom · 1 bathroom
Ubud · 1 bedroom · 0.3 km
- ADR
- $201
- Occupancy
- 57.36%
- Revenue / 129 days
- $14,874
- Similarity
- 86%
Loading
Villa · 1 bedroom · 77 m²
Unit B677 m²$169,000
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★5.0 · 1 bedroom · 1 bathroom
1.1 km★5.0 · 1 bedroom · 1 bathroom
1.1 km★4.86 · 1 bedroom · 1 bathroom
1 km★4.68 · 1 bedroom · 1 bathroom
0.1 km★4.67 · 1 bedroom · 1 bathroom
0.1 km★4.83 · 1 bedroom · 1 bathroom
0.1 km★4.94 · 1 bedroom · 1 bathroom
1.1 km★5.0 · 1 bedroom · 1 bathroom
1 km★5.0 · 1 bedroom · 1 bathroom
1.1 km1 bedroom · 1 bathroom
1.1 km★4.96 · 1 bedroom · 1 bathroom
0.4 km★4.89 · 1 bedroom · 1 bathroom
1.1 km1 bedroom · 1 bathroom
1.1 km1 bedroom · 1.5 bathrooms
1.1 km★4.81 · 1 bedroom · 1 bathroom
1.1 km★4.91 · 1 bedroom · 1 bathroom
0.3 km★4.84 · 1 bedroom · 1 bathroom
0.4 km★5.0 · 1 bedroom · 1 bathroom
1.1 km1 bedroom · 1 bathroom
1 km★4.88 · 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.
Ubud Dream is a collection of private villas located in Penestanan, one of Ubud’s most authentic and sought-after areas. Just a short walk from the heart of Ubud, the complex is surrounded by rice terraces, jungle, and river landscapes, offering a rare combination of privacy, nature, and convenient access to the town’s cafés, restaurants, galleries, and wellness spaces.
The villas reinterpret traditional Balinese architecture through a modern, refined approach. Panoramic glazing, natural materials, warm textures, and minimalist rooflines create a private tropical retreat with a strong connection to the surrounding landscape.
Nothing to show yet
All options (1)External purchase alternatives matched by location, bedrooms and budget.
Unit А220
Unit 1BR Villa 18A
Unit 3,203
