0.3 km★5.0 · 2 bedrooms · 3 bathrooms
Denpasar Selatan · 2 bedrooms · 0.3 km
- ADR
- $230
- Occupancy
- 89.74%
- Revenue / 117 days
- $24,124
- Similarity
- 93%
Loading
Villa · 2 bedrooms · 97 m²
Unit 2С 0297 m²$185,000
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 · 2 bedrooms · 3 bathrooms
0.05 km★4.8 · 2 bedrooms · 2 bathrooms
0.1 km★4.85 · 2 bedrooms · 2 bathrooms
1.2 km★4.63 · 2 bedrooms · 3 bathrooms
0.3 km2 bedrooms · 2 bathrooms
1.4 km★5.0 · 2 bedrooms · 3 bathrooms
1 km★4.0 · 2 bedrooms · 2.5 bathrooms
1 km★4.38 · 2 bedrooms · 2.5 bathrooms
1.2 km★4.83 · 2 bedrooms · 2.5 bathrooms
0.3 km★4.85 · 2 bedrooms · 2 bathrooms
0.3 km★4.89 · 2 bedrooms · 2 bathrooms
0.4 km★4.89 · 2 bedrooms · 2 bathrooms
0.4 km★4.86 · 2 bedrooms · 2 bathrooms
0.4 km★4.97 · 2 bedrooms · 2 bathrooms
0.4 km2 bedrooms · 2 bathrooms
0.4 km★4.71 · 2 bedrooms · 2 bathrooms
0.4 km★5.0 · 2 bedrooms · 2 bathrooms
1.2 km★4.8 · 2 bedrooms · 2 bathrooms
0.4 km2 bedrooms · 2 bathrooms
1.2 km★4.5 · 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.
Cassandra Four is a premium collection of high-yield investment villas in Bali, offering a carefully selected range of layouts designed for both comfortable tropical living and attractive rental potential.
The collection includes one- and two-bedroom villas, with different configurations designed around privacy, functionality, modern comfort, and long-term value. Each residence combines contemporary architecture with natural materials and thoughtful outdoor spaces.
One-Bedroom Villa + Office
One-Bedroom Villa
Two-Bedroom Villa
Private swimming pool
Outdoor terrace
Closed guarded territory with 24-hour video surveillance
High-quality and eco-friendly materials
Water filtration system
Supply and exhaust ventilation system
Smart control via mobile application
Signature interior design solutions
Refined finishes combining natural wood and stone
Cassandra Four is designed with investment performance in mind, combining private villa living with professional infrastructure and strong rental potential.
The project offers contractual ROI during the initial investment period, supported by a professionally managed residential concept and attractive rental potential.
The villas are offered on a leasehold basis with an extension option.
Additional purchase conditions include:
Yellow Zone land
Installment payment options
Preferential terms for full payment
The villas are constructed using monolithic frame technology, providing durability and structural stability. The buildings are designed with high seismic resistance and reinforced structural elements.
A European multi-level waterproofing system is applied to floors, ceilings, and walls to provide comprehensive protection against moisture. Thick external walls combined with double-glazed windows provide improved thermal and acoustic insulation.
Technical supervision is maintained throughout every stage of construction, while high-quality and environmentally friendly materials are used to ensure lasting comfort and reliability.
Cassandra Four combines the appeal of a private tropical villa with the fundamentals of a structured real estate investment. Carefully planned layouts, private pools, modern technology, quality construction, and a strong focus on rental potential make the project suitable for both personal use and income generation.
It is a property concept built around a simple idea: beautiful investments that last.
External purchase alternatives matched by location, bedrooms and budget.
Unit C
Unit A15
Unit 1
