0.6 km4 bedrooms · 3 bathrooms
Benoa · 4 bedrooms · 0.6 km
- ADR
- $415
- Occupancy
- 25.58%
- Revenue / 129 days
- $13,695
- Similarity
- 74%
Loading
Villa · 4 bedrooms · 128.2 m²
Unit 29128.2 m²$459,000
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.
0.6 km4 bedrooms · 3 bathrooms
0.8 km4 bedrooms · 4 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.
Premium resort complex in the prestigious Nusa Dua area of Bali, combining a boutique hotel and private villas with full resort infrastructure. The project is located just a 5-minute walk from the beach and close to Bali’s best restaurants, beaches and attractions.
Satori features 116 hotel apartments and 38 private villas with 1–4 bedrooms, private pools and views of the surrounding park. The complex will operate under Accor’s Handwritten Collection brand, offering premium hospitality and professional management.
Construction: Q2 2025 – Q1 2027
Launch: Q2 2027
Infrastructure: swimming pool, restaurant, spa, fitness center, kids’ room, pool bar, travel center, concierge, laundry, parking and 24/7 security.
Investment: guaranteed 8% annual return for 3 years after completion.
External purchase alternatives matched by location, bedrooms and budget.
Unit 2
Unit V01
Unit 1
