1.4 km★5.0 · 3 bedrooms · 4 bathrooms
South Kuta · 3 bedrooms · 1.4 km
- ADR
- $200
- Occupancy
- 80.34%
- Revenue / 117 days
- $18,800
- Similarity
- 86%
Loading
Villa · 3 bedrooms · 122 m²
Unit Royalin 1122 m²$495,000
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
FINANCIAL MODEL
Similar properties nearby
Forecast for this property
Real properties with similar features used to estimate potential rental returns.
1.4 km★5.0 · 3 bedrooms · 4 bathrooms
0.6 km★4.95 · 3 bedrooms · 3 bathrooms
1.4 km3 bedrooms · 3.5 bathrooms
1.3 km3 bedrooms · 3 bathrooms
0.9 km3 bedrooms · 2.5 bathrooms
1.4 km3 bedrooms · 3 bathrooms
1.1 km3 bedrooms · 3 bathrooms
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 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
External purchase alternatives matched by location, bedrooms and budget.
Unit A8
B 5
Jey Grey 18 Townhouse
Luxury ocean-view villa located in a quiet residential area near Pandawa Beach, designed for high-end private living and premium short-term rentals. The villa features seven spacious bedrooms, multiple entertainment zones, and a two-level saltwater swimming pool, complemented by spa, sauna, playground, and expansive outdoor areas. A large rooftop terrace with panoramic ocean views creates an ideal setting for BBQs, sunset gatherings, and private events. Fully furnished and delivered turnkey, Royalin Villa offers a rare combination of scale, privacy, and resort-style amenities in one of South Bali’s most desirable locations.
Nothing to show yet
All options (1)