0.2 km★4.33 · 2 bedrooms · 2 bathrooms
South Kuta · 2 bedrooms · 0.2 km
- ADR
- $108
- Occupancy
- 65.81%
- Revenue / 117 days
- $8,316
- Similarity
- 79%
Loading
Specification
Villa · 2 bedrooms · 76 m²
#4.2.1276 m²$149,000
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
Forecast for this property
FINANCIAL MODEL
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.
0.2 km★4.33 · 2 bedrooms · 2 bathrooms
0.2 km★4.37 · 2 bedrooms · 2 bathrooms
0.8 km★4.8 · 2 bedrooms · 2 bathrooms
0.3 km★3.75 · 2 bedrooms · 2 bathrooms
1 km★4.7 · 2 bedrooms · 2 bathrooms
0.3 km2 bedrooms · 1 bathroom
0.5 km2 bedrooms · 1 bathroom
0.3 km2 bedrooms · 2 bathrooms
0.5 km★4.67 · 2 bedrooms · 1 bathroom
0.2 km★4.23 · 2 bedrooms · 2 bathrooms
0.1 km★4.92 · 2 bedrooms · 1 bathroom
0.9 km2 bedrooms · 2 bathrooms
0.3 km★4.43 · 2 bedrooms · 1 bathroom
0.7 km★4.58 · 2 bedrooms · 1 bathroom
0.4 km★4.56 · 2 bedrooms · 1 bathroom
0.2 km2 bedrooms · 2 bathrooms
0.3 km★4.33 · 2 bedrooms · 2 bathrooms
0.4 km2 bedrooms · 2 bathrooms
0.9 km2 bedrooms · 1 bathroom
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.
SOL Villas Nusa Dua is an exclusive villa development in Nusa Dua, Bali, offering fully managed 1- and 2-bedroom residences designed for both comfortable living and passive rental income. The project combines modern interiors, resort-style amenities and professional property management, with a focus on year-round rental demand and a hands-off investment experience.
Nusa Dua, Bali, Indonesia
SOL Villas is positioned in the premium Nusa Dua area, close to international hotels such as Hilton, Kempinski, St. Regis and Marriott. The surrounding area offers beaches, restaurants, wellness centres, international schools, clinics and coworking spaces. Bali National Golf Club and BIMC Hospital are also highlighted as nearby infrastructure.
External purchase alternatives matched by location, bedrooms and budget.
Unit 1
Unit 6
Unit 21
