0.01 km★4.77 · 3 bedrooms · 3.5 bathrooms
Denpasar Selatan · 3 bedrooms · 0 km
- ADR
- $253
- Occupancy
- 75.21%
- Revenue / 117 days
- $22,264
- Similarity
- 93%
Loading
Villa · 3 bedrooms · 120 m²
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
FINANCIAL MODEL
Similar properties nearby
Forecast for this property
The 3 Bedroom Villa at Cassandra 1 is a thoughtfully designed two-level residence that combines privacy, functionality, and modern tropical living. The layout is centered around a spacious open-plan living, dining, and kitchen area that seamlessly connects to the outdoor terrace and private swimming pool, creating a comfortable indoor–outdoor lifestyle.
The ground floor features the main living space along with one of the bedrooms, making it convenient for guests or family members who prefer single-level access. Upstairs, two additional bedrooms provide private retreats with dedicated bathrooms and storage areas.
Each villa is designed with natural light, clean architectural lines, and efficient zoning that maximizes comfort for both everyday living and rental stays. Outdoor areas include a private pool and terrace that create a relaxed tropical atmosphere ideal for enjoying Bali’s warm climate.
The 3 Bedroom Villa is perfectly suited for families, long-term residents, or investors seeking a spacious yet manageable property in the heart of Sanur.
Nothing to show yet
Real properties with similar features used to estimate potential rental returns.
0.01 km★4.77 · 3 bedrooms · 3.5 bathrooms
0.2 km3 bedrooms · 3.5 bathrooms
0.01 km3 bedrooms · 3 bathrooms
0.5 km★5.0 · 3 bedrooms · 3.5 bathrooms
1.2 km★4.92 · 3 bedrooms · 4 bathrooms
0.6 km★4.66 · 3 bedrooms · 3 bathrooms
1.2 km★4.7 · 3 bedrooms · 3.5 bathrooms
1.4 km★4.86 · 3 bedrooms · 3.5 bathrooms
1.4 km★5.0 · 3 bedrooms · 3.5 bathrooms
1.4 km★4.8 · 3 bedrooms · 3.5 bathrooms
1.4 km★5.0 · 3 bedrooms · 3.5 bathrooms
1 km★4.65 · 3 bedrooms · 3 bathrooms
1.5 km★5.0 · 3 bedrooms · 3.5 bathrooms
0.5 km★4.86 · 3 bedrooms · 3 bathrooms
0.5 km3 bedrooms · 3 bathrooms
0.5 km★4.88 · 3 bedrooms · 3 bathrooms
1.2 km★4.9 · 3 bedrooms · 3 bathrooms
1.4 km★4.96 · 3 bedrooms · 3 bathrooms
1.4 km★4.92 · 3 bedrooms · 3 bathrooms
1.1 km3 bedrooms · 3 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.
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
External purchase alternatives matched by location, bedrooms and budget.
Unit 1
Unit C
Unit 2С 02
