| Property | Status | Occupancy | Revenue (MTD) | Net Yield | ROI |
|---|---|---|---|---|---|
|
🏡
The Nest
Ubud, Bali
|
Active | 89% | $9,240 | 11.2% | +18.4% |
|
🌊
Casa Marina
Tulum, Mexico
|
Active | 72% | $7,180 | 8.9% | +14.1% |
|
🏜️
The Dune House
Palm Jumeirah, Dubai
|
Active | 81% | $11,640 | 7.8% | +22.6% |
|
🌿
Villa Canopy
Canggu, Bali
|
Active | 68% | $5,820 | 9.4% | +11.7% |
|
🏗️
Coral Residence
Sayulita, Mexico
|
Off-Plan | — | — | Est. 10.1% | — |
The Nest is your top performer this quarter. Occupancy is trending 11% above the Ubud average, driven by strong reviews and seasonal demand. Based on current booking pace, I project $11,200 revenue in April — your best month yet. One thing to watch: a new competitor property listed 800m away last week at 15% lower nightly rate. I'd recommend reviewing your dynamic pricing strategy to maintain ADR while staying competitive. Want me to run a full competitive analysis?
| Comparable Property | Distance | Nightly Rate | Occupancy | Yield |
|---|---|---|---|---|
| Your Property: The Nest | — | $285 | 89% | 11.2% |
| Villa Harmony, Ubud | 0.5 km | $310 | 74% | 8.1% |
| Bamboo House Retreat | 0.8 km | $242 | 82% | 9.3% |
| Sayan Ridge Villa | 1.2 km | $395 | 68% | 7.6% |
| ⚡ New: Lotus Villa (listed last week) | 0.8 km | $242 | — | Est. 8.5% |
Coral Residence is tracking on schedule and within budget — Phase 2 (structural) is 60% complete with no delays reported. The Sayulita market continues to show strong momentum: comparable completed villas in the area have appreciated 18% over the past 12 months. Based on current AirDNA data, I project $74,600 gross rental revenue in Year 1 post-completion, with 68-72% occupancy. Your next payment milestone ($31,250) is due in June when structural work completes. Want me to run a detailed cash flow projection or compare this against other off-plan opportunities?
| Development | Type | Price | Completion | Est. Yield | Status |
|---|---|---|---|---|---|
| Your: Coral Residence | 4-Bed Villa | $520K | Q4 2027 | 10.1% | Building |
| Sol Retreat Villas | 3-Bed Villa | $480K | Q2 2027 | 8.4% | Building |
| Nayarit Heights | 4-Bed Villa | $610K | Q1 2028 | 7.9% | Pre-Sale |
| Playa Vista Condos | 2-Bed Condo | $310K | Q3 2027 | 9.2% | Building |
Strong demand recovery post-2024. Ubud and Uluwatu outperforming Seminyak. New villa supply increasing — watch for potential yield compression in saturated areas.
Exceptional capital appreciation continues. New STR regulations from April 2026 favour established operators. Palm Jumeirah premium at all-time high.
Highest yield market in your portfolio. Tulum maturing rapidly — Sayulita emerging as the next high-demand corridor. Supply growth needs monitoring.
Emerging opportunity market. Koh Samui and Phuket showing strong digital nomad demand. Foreign ownership restrictions require leasehold structures.
| Strategy | Timeline | Est. Return | Risk |
|---|---|---|---|
| Hold & Rent | Ongoing | 8-11% p.a. | Low |
| Sell (Year 3) | 2028 | +35-45% | Medium |
| Sell (Year 5) | 2031 | +55-70% | Medium |
| 1031 Exchange | Flexible | Tax deferred | Low |