0.5 km★4.82 · 1 bedroom
Kutuh · 1 bedroom · 0.5 km
- ADR
- $95
- Occupancy
- 22.66%
- Revenue / 128 days
- $2,755
- Similarity
- 77%
Loading
Apartment · 1 bedroom · 39 m²
419E39 m²$130,000
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.
0.5 km★4.82 · 1 bedroom
0.8 km1 bedroom
0.8 km★3.67 · 1 bedroom
0.5 km1 bedroom
0.8 km1 bedroom
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.
Royal Oasis Black Edition is a four-storey apart-hotel in Pandawa, on Bali's Bukit Peninsula, offered on a 77-year leasehold. It is about 5 minutes from the area's best beaches and 40 minutes from the airport. The project offers fully furnished 37–40 m² apartments with full kitchens, panoramic windows, and either a private garden, a garden view, or an ocean view, with prices from $107,825.
Guests get 5-star hotel service and on-site facilities including a 24/7 reception, concierge, rooftop bar, restaurant, café, gym, spa, swimming pool, kids' area, and beach shuttle. The developer projects a 12–15% annual yield and a 6–7 year payback, and offers an interest-free installment plan through August 2027.
Nothing to show yet
All options (1)External purchase alternatives matched by location, bedrooms and budget.
Unit А204
Unit 20
Unit i309