0.6 km★4.83 · 4 bedrooms
Petulu · 4 bedrooms · 0.6 km
- ADR
- $193
- Occupancy
- 75%
- Revenue / 128 days
- $18,528
- Similarity
- 76%
Loading
Villa · 4 bedrooms · 198.18 m²
Silawana Complex Villa № 1 Level 1198.18 m²$700,000
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 km★4.83 · 4 bedrooms
0.7 km★4.87 · 4 bedrooms
0.7 km★4.79 · 4 bedrooms
0.8 km★4.65 · 4 bedrooms
0.8 km★4.9 · 4 bedrooms
0.8 km4 bedrooms
0.9 km★4.61 · 4 bedrooms
0.9 km★4.9 · 4 bedrooms
0.9 km★4.93 · 4 bedrooms
0.9 km★4.92 · 4 bedrooms
0.9 km★4.5 · 4 bedrooms
1 km★5.0 · 4 bedrooms
1 km★4.76 · 4 bedrooms
1.1 km★4.78 · 4 bedrooms
1.2 km★4.81 · 4 bedrooms
0.5 km4 bedrooms
1.3 km★4.89 · 4 bedrooms
1.3 km★4.8 · 4 bedrooms
1.4 km★4.93 · 4 bedrooms
1.4 km★4.8 · 4 bedrooms
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.
Silawana Complex Ubud is located in the tranquil hills of Ubud, Bali, surrounded by lush tropical forests, rice terraces and the scenic Petanu River valley. The area offers a peaceful natural setting while remaining close to Ubud’s cultural attractions, restaurants, cafés and city centre.
External purchase alternatives matched by location, bedrooms and budget.
Semiramida
The Bank By OXO (Villa 9)
Unit 2
