0.1 km★5.0 · 2 bedrooms · 2 bathrooms
Denpasar Selatan · 2 bedrooms · 0.1 km
- ADR
- $231
- Occupancy
- 92.25%
- Revenue / 129 days
- $27,489
- Similarity
- 94%
Loading
Villa · 2 bedrooms · 142 m²
Unit C142 m²$285,000
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.
0.1 km★5.0 · 2 bedrooms · 2 bathrooms
0.2 km2 bedrooms · 2 bathrooms
0.5 km★4.8 · 2 bedrooms · 2 bathrooms
0.5 km★4.85 · 2 bedrooms · 2 bathrooms
0.2 km★4.89 · 2 bedrooms · 2 bathrooms
0.4 km★4.73 · 2 bedrooms · 2.5 bathrooms
1.1 km★4.84 · 2 bedrooms · 2 bathrooms
0.2 km★4.89 · 2 bedrooms · 1 bathroom
1.2 km★4.88 · 2 bedrooms · 2 bathrooms
1.1 km★4.76 · 2 bedrooms · 2.5 bathrooms
1 km2 bedrooms · 2 bathrooms
1 km★4.8 · 2 bedrooms · 2 bathrooms
1 km★4.84 · 2 bedrooms · 2 bathrooms
1 km★4.88 · 2 bedrooms · 2 bathrooms
1.4 km★4.93 · 2 bedrooms · 2 bathrooms
1.3 km★5.0 · 2 bedrooms · 2.5 bathrooms
1.2 km★4.72 · 2 bedrooms · 2 bathrooms
1.5 km★4.64 · 2 bedrooms · 2.5 bathrooms
1.1 km★4.95 · 2 bedrooms · 2.5 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: 9cf26fd4-832e-472b-9e8e-2977593ef734Data from comparable Airbnb properties
Similar properties nearby
Forecast for this property
Cassandra Two is a boutique complex of three modern single-story villas in Sanur, located around 10 minutes from the ocean. Each villa features 2 bedrooms, 3 bathrooms, a private swimming pool, tropical garden, spacious living and kitchen area, rooftop terrace, and private parking.
The project is located on pink-zone land and is designed for both comfortable living and rental use. The villas are delivered with high-quality finishing, water filtration, ventilation, security systems, and modern engineering solutions.
20-year leasehold — $285,000
30-year leasehold — $299,000
40-year leasehold — $313,000
Installment options are available. A 3% discount applies for full payment.
Nothing to show yet
All options (1)External purchase alternatives matched by location, bedrooms and budget.
Unit 2С 02
Unit A15
Unit 1
