0.8 km★5.0 · 3 bedrooms · 3.5 bathrooms
South Kuta · 3 bedrooms · 0.8 km
- ADR
- $208
- Occupancy
- 81.2%
- Revenue / 117 days
- $19,760
- Similarity
- 88%
Loading
Villa · 3 bedrooms · 142 m²
Seafora 2142 m²$386,000
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.
0.8 km★5.0 · 3 bedrooms · 3.5 bathrooms
0.8 km★4.79 · 3 bedrooms · 3.5 bathrooms
0.1 km3 bedrooms · 3.5 bathrooms
1.1 km★4.91 · 3 bedrooms · 4 bathrooms
0.8 km3 bedrooms · 3 bathrooms
1.1 km★4.58 · 3 bedrooms · 3 bathrooms
1.1 km★4.71 · 3 bedrooms · 3 bathrooms
1.2 km★4.78 · 3 bedrooms · 3 bathrooms
0.7 km★5.0 · 3 bedrooms · 3 bathrooms
1 km★4.93 · 3 bedrooms · 4 bathrooms
0.8 km3 bedrooms · 3 bathrooms
1.3 km★5.0 · 3 bedrooms · 3.5 bathrooms
1 km3 bedrooms · 3 bathrooms
1.2 km★4.77 · 3 bedrooms · 3 bathrooms
1.3 km★4.91 · 3 bedrooms · 3 bathrooms
1.2 km★4.83 · 3 bedrooms · 2 bathrooms
0.5 km★4.8 · 3 bedrooms · 3 bathrooms
0.7 km3 bedrooms · 3 bathrooms
1.1 km★4.44 · 3 bedrooms · 3 bathrooms
1.2 km★4.73 · 3 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
Seafora - Mexican Style Complex is a finished boutique villa complex located in a quiet residential area near GWK, Ungasan, combining distinctive Mexican tropical architecture with modern comfort. Each villa sits on a generous land plot and features high ceilings, an enclosed living area, and a thoughtful layout with two separate pavilions for maximum privacy. The complex offers landscaped gardens, a saltwater pool, sun deck, and BBQ area, making it ideal both for private living and rental purposes. Fully furnished and delivered turnkey, Seafora is ready for immediate use.
Nothing to show yet
All options (1)External purchase alternatives matched by location, bedrooms and budget.
VILLA 3BR 2
11L
Unit 20
