0.3 km★5.0 · 3 bedrooms · 3 bathrooms
Blahbatuh · 3 bedrooms · 0.3 km
- ADR
- $194
- Occupancy
- 69.23%
- Revenue / 117 days
- $15,714
- Similarity
- 76%
Loading
Villa · 3 bedrooms · 210 m²
SV B4210 m²$410,000
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 · 3 bedrooms · 3 bathrooms
0.5 km★4.82 · 3 bedrooms · 3 bathrooms
1.4 km3 bedrooms · 2 bathrooms
1 km3 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.
Serenity Villas is a collection of contemporary tropical villas within the GLOBAL BALI HOME complex in Bedulu, Gianyar. The 2-bedroom villas feature spacious indoor living areas, fully equipped kitchens, king-size bedrooms, private swimming pools, landscaped gardens and generous decked terraces surrounded by tropical greenery. Designed for both comfortable living and investment, the villas are fully furnished and located in a gated community. Construction handover: September 2026.
Serenity Estates is the second villa collection within the GLOBAL BALI HOME complex, offering modern tropical residences in a peaceful setting in Bedulu, Gianyar. The project is currently under construction and is planned to combine private villa living with the natural atmosphere of Bali's countryside. Expected completion: Q2 2027.
Serenity Village is the third development within the GLOBAL BALI HOME complex, designed as a contemporary Bali residential community in Bedulu, Gianyar. The project is currently under construction and offers an attractive setting for both investment and tropical living, surrounded by the greenery and cultural character of the Gianyar area. Expected completion: Q3 2027.
Location: Jl. Raya Wanayu No.13, Bedulu, Blahbatuh, Gianyar, Bali 80581, Indonesia.
Developer/Complex: GLOBAL BALI HOME
Status: All three projects are currently under construction.
Serenity VillageVilla · 1 bedroom · 50 m²from $146,000Annual return (ROI)ROI4–9.7%Monthly cash flow$1,007Range: $483–1,1754 units available
Serenity EstateVilla · 2 bedrooms · 155 m²from $285,000Annual return (ROI)ROI2.2–5.6%Monthly cash flow$1,084Range: $511–1,3192 units availableExternal purchase alternatives matched by location, bedrooms and budget.
C 10
Unit 20
VILLA 3BR 2
