0.3 km★4.77 · 2 bedrooms · 2 bathrooms
Ubud · 2 bedrooms · 0.3 km
- ADR
- $61
- Occupancy
- 68.22%
- Revenue / 129 days
- $5,368
- Similarity
- 78%
Loading
Villa · 2 bedrooms · 82 m²
№482 m²$255,000
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★4.77 · 2 bedrooms · 2 bathrooms
0.3 km★5.0 · 2 bedrooms · 2 bathrooms
0.4 km★4.29 · 2 bedrooms · 2 bathrooms
0.3 km★4.87 · 2 bedrooms · 2 bathrooms
0.3 km2 bedrooms
0.4 km★4.89 · 2 bedrooms · 2 bathrooms
0.4 km★4.6 · 2 bedrooms · 2.5 bathrooms
0.3 km★4.74 · 2 bedrooms · 2 bathrooms
0.4 km★4.87 · 2 bedrooms · 2 bathrooms
0.1 km★4.58 · 2 bedrooms · 2 bathrooms
0.4 km★4.63 · 2 bedrooms · 2 bathrooms
1.2 km★4.6 · 2 bedrooms · 2 bathrooms
0.3 km2 bedrooms · 2 bathrooms
0.4 km2 bedrooms · 2 bathrooms
1 km★4.91 · 2 bedrooms · 2 bathrooms
0.1 km★4.95 · 2 bedrooms · 2 bathrooms
0.5 km★4.89 · 2 bedrooms · 2 bathrooms
0.3 km★4.85 · 2 bedrooms · 2 bathrooms
0.4 km★4.83 · 2 bedrooms · 2 bathrooms
1.1 km★4.38 · 2 bedrooms · 2 bathrooms
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 gated boutique complex of 41 two-storey villas plus apartments, built on 1,400 m² of infrastructure and set against rice fields. Completion is scheduled for Q2 2027, and it's the third project in the developer's hotel chain. Villas come in one-bedroom (79–91 m² total, 65.8 m² living) and two-bedroom (95–103 m², 77.5 m² living) layouts, each with a private garden and pool, large panoramic windows, and interiors in natural wood and deep tones. It's positioned as a live-and-earn property: purchase includes furnishing, design, legal support, construction supervision and a post-completion business plan, with the in-house management company handling rentals.
Amenities
SPA and yoga shala / yoga zones
Smoothie bar, tea house, cafés, shops and restaurants on site
Garden and lounge area with a shared pool
Private garden, pool and yoga area in each villa
Smart home system in every villa
24/7 reception and concierge service
Gated territory with 24/7 security and video surveillance
Spacious parking for residents and guests
In-house management company, modern booking system, sales department
Loyalty programme across the chain (Pandawa, Melasti, Ubud): unified reservations, stay-exchange between properties, partner discounts
Nothing to show yet
All options (1)External purchase alternatives matched by location, bedrooms and budget.
Unit 2BR Villa 25
Unit TWH3
Unit 2,101