0.01 km★4.73 · 2 bedrooms
Sayan · 2 bedrooms · 0 km
- ADR
- $101
- Occupancy
- 67.19%
- Revenue / 128 days
- $8,686
- Similarity
- 80%
Loading
Villa · 2 bedrooms · 110.2 m²
Moonlight110.2 m²$275,000
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.
0.01 km★4.73 · 2 bedrooms
0.1 km2 bedrooms
0.1 km★4.92 · 2 bedrooms
0.1 km★4.89 · 2 bedrooms
0.2 km★5.0 · 2 bedrooms
0.2 km★4.87 · 2 bedrooms
0.2 km★4.63 · 2 bedrooms
0.2 km★4.89 · 2 bedrooms
0.2 km★4.94 · 2 bedrooms
0.2 km2 bedrooms
0.3 km★4.64 · 2 bedrooms
0.3 km★4.88 · 2 bedrooms
0.4 km★5.0 · 2 bedrooms
0.4 km2 bedrooms
0.4 km★4.63 · 2 bedrooms
0.4 km★4.6 · 2 bedrooms
0.4 km2 bedrooms
0.4 km★4.82 · 2 bedrooms
0.4 km★4.96 · 2 bedrooms
0.4 km★5.0 · 2 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.
A curated portfolio by EVDEkimi Real Estate bringing together 13 completed properties from the Standalone Villas & Apartments section of the Sales sheet. The collection includes Sarang and Sacred Jungle apartments, as well as Semiramida, Tembaga, Hutan, Putri Salju, Moonlight, Hijau, and Tropical Tribe villas. Please note that this is not a single physical complex. Each property is located separately, and individual map links and coordinates are provided in the respective unit cards.
More about the projectExternal purchase alternatives matched by location, bedrooms and budget.
Silawana Complex Villa № 10 Level 2
Unit 2BR Villa 25
Unit C
