1 km1 bedroom · 1 bathroom
Denpasar Selatan · 1 bedroom · 1 km
- ADR
- $94
- Occupancy
- 82.91%
- Revenue / 117 days
- $9,118
- Similarity
- 81%
Loading
Apartment · 1 bedroom · 30 m²
Unit A530 m²$109,000
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
Sanur Vibe Apartments is a boutique aparthotel in Sanur, just a few minutes’ walk from the beach. The project includes 15 studio apartments and 5 duplex units, designed for comfortable living and rental use. Each apartment features a functional layout, high ceilings, floor-to-ceiling windows, a kitchen-living area and a dedicated workspace. The building uses a monolithic reinforced-concrete structure, enhanced waterproofing, sound and heat insulation, and high-quality finishing materials. Located in one of Sanur’s most established coastal areas, the project combines proximity to the ocean with a limited supply of new residential developments.
More about the project
2 FloorApartment · 1 bedroom · 36 m²from $109,000Annual return (ROI)ROI11.1%Monthly cash flow$1,0083 units available
LoftsApartment · 1 bedroom · 57 m²from $165,000Annual return (ROI)ROI8.6%Range: 2.7–10.2%Monthly cash flow$1,185Range: $365–1,4011 unit availableExternal purchase alternatives matched by location, bedrooms and budget.
Unit 1С 03
Unit C
Unit 1
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.
1 km1 bedroom · 1 bathroom
1.4 km★4.63 · 1 bedroom · 1 bathroom
0.2 km★4.95 · 1 bedroom · 1 bathroom
0.4 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.
