2BR
Marriott’s Bali Nusa Gardens -
Net profit / year$57,993
80%occupancy
$361ADR
$105,441revenue / year
$289RevPAR
| Type | Price | Size |
|---|---|---|
| 1 bedroom | $176,000 | 56 m² · 25 years |
| 1 bedroom | $176,000 | 59 m² · 25 years |
| 1 bedroom | $179,000 | 56 m² · 25 years |
| 1 bedroom | $219,000 | 86 m² · Modern minimalism · 25 years |
| 2 bedrooms | $279,000 | 128 m² · Modern minimalism · 25 years |
| 1 bedroom | $284,600 | 87 m² · 25 years |
| 1 bedroom | $299,700 | 81 m² · 25 years |
| 2 bedrooms | $389,000 | 112 m² · 25 years |
| 1 bedroom | $392,250 | 112 m² · 25 years |
| 2 bedrooms | $399,000 | 100 m² · 25 years |
| 2 bedrooms | $399,000 | 99 m² · 25 years |
| 2 bedrooms | $409,000 | 108 m² · 25 years |
| 2 bedrooms | $479,000 | 130 m² · 25 years |
| 2 bedrooms | $499,000 | 130 m² · 25 years |
| 2 bedrooms | $505,000 | 131 m² · 25 years |
| 2 bedrooms | $515,000 | 133 m² · 25 years |
| 3 bedrooms | $812,650 | 320 m² · Modern minimalism · 25 years |
| 3 bedrooms | $889,000 | 332 m² · Modern minimalism · 25 years |
| 4 bedrooms | $1,464,000 | 451 m² · Modern minimalism · 25 years |
Location analytics
Operating villas in the same district and format. Real rental performance (comp set, airdna / airbnb). 42 properties, 42 on the map. ROI benchmark: 3–5%.
| Type · market median | Occupancy | ADR | Revenue / year | Profit / year | RevPAR |
|---|---|---|---|---|---|
| 1 bedroom · 6 | 54% | $79 | $13,258 | $7,292 | 36 |
| 2 bedrooms · 30 | 66% | $122 | $27,551 | $15,154 | 76 |
| 3 bedrooms · 6 | 73% | $179 | $46,032 | $25,318 | 127 |
2BR
2BR
2BR
3BR
2BR
3BR
2BR
3BR
3BR
2BR
2BR
3BR
2BR
2BR
2BR
2BR
3BR
2BR
2BR
2BR
1BR
Apartment
2BR
2BR
2BR
2BR
2BR
2BR
2BR
2BR
2BR
1BR
Apartment
2BR
2BR
1BR
Apartment
2BR
1BR
Apartment
2BR
1BR
Apartment
2BR
1BR
Apartment
2BR
2BR