0.1 km★5.0 · 2 bedrooms · 2.5 bathrooms
Seminyak · 2 bedrooms · 0.1 km
- ADR
- $93
- Occupancy
- 61.54%
- Revenue / 117 days
- $6,696
- Similarity
- 78%
Loading
Townhouse · 2 bedrooms · 81 m²
Umalas Premier 381 m²$220,000
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
Sunny Umalas is a modern complex of 30 townhouses located in the peaceful and picturesque area of Umalas, Bali. Designed for comfortable living and tropical relaxation, the project combines contemporary architecture with a tranquil atmosphere, while keeping Canggu’s beaches, international schools, tennis facilities, restaurants and everyday amenities within easy reach. Amenities 30 modern townhouses Two interior design options Minimalist design Bright design option Private terrace Views of the surrounding nature Modern construction technologies Professional construction standards Restaurants and cafés nearby International school and kindergarten — 5 min Bali’s largest tennis center — 4 min Supermarket — 1 min Berawa, Batu Bolong & Nelayan beaches — 8–10 min
More about the projectNothing to show yet
All options (1)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★5.0 · 2 bedrooms · 2.5 bathrooms
0.4 km2 bedrooms · 1 bathroom
1 km★4.92 · 2 bedrooms · 1 bathroom
0.5 km2 bedrooms · 2 bathrooms
0.3 km★4.67 · 2 bedrooms · 2 bathrooms
0.4 km★5.0 · 2 bedrooms · 2 bathrooms
0.2 km★4.79 · 2 bedrooms · 2 bathrooms
0.4 km★5.0 · 2 bedrooms · 2 bathrooms
0.05 km★4.91 · 2 bedrooms · 3 bathrooms
0.4 km★4.86 · 2 bedrooms · 2 bathrooms
0.1 km2 bedrooms · 2 bathrooms
0.3 km★4.33 · 2 bedrooms · 2 bathrooms
0.5 km★4.83 · 2 bedrooms · 2 bathrooms
0.1 km2 bedrooms · 2.5 bathrooms
0.1 km★5.0 · 2 bedrooms · 2.5 bathrooms
1.1 km★5.0 · 2 bedrooms · 2.5 bathrooms
0.4 km★4.68 · 2 bedrooms · 2 bathrooms
0.4 km★5.0 · 2 bedrooms · 2 bathrooms
0.4 km2 bedrooms · 2.5 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.
External purchase alternatives matched by location, bedrooms and budget.
Jey Grey 18 Townhouse
TWH4
Red Villa