0.3 km★5.0 · 1 bedroom · 1 bathroom
South Kuta · 1 bedroom · 0.3 km
- ADR
- $56
- Occupancy
- 95.31%
- Revenue / 128 days
- $6,832
- Similarity
- 81%
Loading
Apartment · 1 bedroom · 50 m²
2250 m²$243,000
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 · 1 bedroom · 1 bathroom
0.3 km1 bedroom · 1 bathroom
0.06 km★4.86 · 1 bedroom
1 km★4.86 · 1 bedroom · 1 bathroom
1.1 km★4.79 · 1 bedroom · 1 bathroom
1.2 km★4.93 · 1 bedroom
1.2 km1 bedroom
1.4 km★5.0 · 1 bedroom
1.4 km★4.97 · 1 bedroom
1.4 km★4.41 · 1 bedroom
0.7 km★4.97 · 1 bedroom
1.3 km1 bedroom
1.3 km1 bedroom
1.5 km★4.88 · 1 bedroom
1.5 km★4.94 · 1 bedroom
1.5 km★4.86 · 1 bedroom
1.5 km★5.0 · 1 bedroom
1.5 km★5.0 · 1 bedroom
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.
Sunny Samudra (Sunny Ocean View) is a premium apartment project by Sunny Development, located in Pecatu, Bali. The project was completed in 2025 and is offered on a 90-year leasehold.
ApartmentApartment · 1 bedroom · 35 m²from $180,000Annual return (ROI)ROI7.1%Monthly cash flow$1,0592 units available
2BR ApartmentsApartment · 2 bedrooms · 80 m²from $315,000Annual return (ROI)ROI1.2–10.8%Monthly cash flow$449Range: $302–2,8452 units availableExternal purchase alternatives matched by location, bedrooms and budget.
Unit 19
Unit 6
Unit 20