0.1 km★4.44 · 1 bedroom
Cemagi · 1 bedroom · 0.1 km
- ADR
- $35
- Occupancy
- 50.78%
- Revenue / 128 days
- $2,266
- Similarity
- 79%
Loading
Specification
Apartment · 1 bedroom · 45 m²
Unit 4745 m²$157,500
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.
0.1 km★4.44 · 1 bedroom
0.7 km★5.0 · 1 bedroom
1 km★4.79 · 1 bedroom
0.6 km★5.0 · 1 bedroom
0.7 km1 bedroom
0.7 km1 bedroom
0.7 km1 bedroom
0.7 km1 bedroom
1 km★4.81 · 1 bedroom
1.1 km★5.0 · 1 bedroom
1.2 km★4.84 · 1 bedroom
1.3 km1 bedroom
1.3 km1 bedroom
1.3 km★5.0 · 1 bedroom
1.4 km★4.86 · 1 bedroom
1.4 km1 bedroom
1.4 km★4.83 · 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.
THĒ ® HEIGHTS is a modern residential complex in the Seseh area of Bali, combining private residences with thoughtfully designed public and wellness spaces. Built around a preserved 50-year-old mango grove, the project blends contemporary architecture with Bali’s natural landscape, offering views of rice fields and the river. The complex features 105 residences of different configurations, private patios and balconies, selected units with private pools, and a full range of services for both living and rental investment.
Swimming pool
Private pools in selected residences
Spa complex with bathing area
Restaurant
Co-working & lounge areas
Landscaped mango garden
Walking paths
Event & networking spaces
Yoga and sports areas
Sunset Tower / viewing area
Reception & lobby
Fruit shop
Guest parking
Rental management and guest services
Panoramic views of rice fields and river
Construction permit (PBG): Obtained
Construction status: Under construction
Expected completion: Q1 2027
Leasehold: 30 years + guaranteed 30-year extension
Studio StandardApartment · 1 bedroom · 40.8 m²from $142,800Annual return (ROI)ROI7.6%Range: 5.6–10.4%Monthly cash flow$906Range: $669–1,2327 units available
Studio With BathtubApartment · 1 bedroom · 40.9 m²from $143,150Annual return (ROI)ROI7.6%Range: 5.6–10.3%Monthly cash flow$906Range: $669–1,23217 units availableExternal purchase alternatives matched by location, bedrooms and budget.
Unit TWH3
Unit SMT218
TWH4
