0.3 km★4.73 · 2 bedrooms · 2.5 bathrooms
Kuta Selatan · 2 bedrooms · 0.3 km
- ADR
- $164
- Occupancy
- 66.67%
- Revenue / 117 days
- $12,792
- Similarity
- 91%
Loading
Villa · 2 bedrooms · 102.1 m²
F 15102.1 m²$348,946
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★4.73 · 2 bedrooms · 2.5 bathrooms
0.5 km★4.68 · 2 bedrooms · 2 bathrooms
0.6 km★5.0 · 2 bedrooms · 2.5 bathrooms
0.6 km★5.0 · 2 bedrooms · 2.5 bathrooms
1.2 km★4.9 · 2 bedrooms · 3 bathrooms
0.5 km★4.63 · 2 bedrooms · 2 bathrooms
1.3 km★4.96 · 2 bedrooms · 2 bathrooms
1.4 km★4.66 · 2 bedrooms · 2 bathrooms
1.3 km★5.0 · 2 bedrooms · 2.5 bathrooms
1.1 km2 bedrooms · 2 bathrooms
1.3 km★4.75 · 2 bedrooms · 2 bathrooms
1.3 km2 bedrooms · 2 bathrooms
1.4 km2 bedrooms · 2 bathrooms
1.4 km★4.61 · 2 bedrooms · 2 bathrooms
1.5 km★4.9 · 2 bedrooms · 2 bathrooms
1.5 km2 bedrooms · 2 bathrooms
1.1 km★4.83 · 2 bedrooms · 1.5 bathrooms
1.1 km★4.86 · 2 bedrooms · 2 bathrooms
0.5 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.
Solvyn City is an exclusive residential and hospitality development located on the pristine shores of the Bukit Peninsula, widely recognized as Bali's most premium area. Situated just two minutes from the ocean and twenty minutes from Ngurah Rai International Airport, the project establishes a new point of attraction along the Pandawa coastline. Designed around a unified resort-luxury concept, the complex seamlessly pairs high-level living comfort with a vibrant lifestyle hub that features a monumental cascading art bridge, an artificial surfing wave, and a rooftop cinema. The architecture thoughtfully integrates contemporary international design with the surrounding natural landscapes. Spread across more than 30,000 square meters of land, the master-planned territory offers an array of premium residential options with panoramic ocean views. The residences comprise 81 modern studio and penthouse apartments alongside 58 luxury villas available in one-, two-, and three-bedroom configurations. Each home is crafted with generous layouts, including spacious living areas, private terraces, and integrated swimming pools for individual comfort. Residents enjoy access to premium, next-generation wellness facilities spanning 3,000 square meters. This specialized infrastructure focuses on biohacking, diagnostic biomarker tracking, and personalized recovery programs, complemented by a dedicated yoga center and a professional spa. The neighborhood is entirely complete with high-end commercial spaces, two fine restaurants, a cafe, a children's playground, and a cinematic wedding and event venue. Fully managed by a hospitality group with extensive luxury brand experience, the project combines strong investment potential with an elite lifestyle on the Indian Ocean.
More about the project
ApartmentApartment · 1 bedroom · 34.6 m²from $134,296Annual return (ROI)ROI4.5%Monthly cash flow$50726 units available
One-bedroom VillasVilla · 1 bedroom · 46.3 m²from $202,700Annual return (ROI)ROI5%Range: 1.9–8.6%Monthly cash flow$836Range: $328–1,4494 units availableExternal purchase alternatives matched by location, bedrooms and budget.
Unit F4
Jey Grey 18 Townhouse
Unit 45
