IndaVillas · Revenue Snapshot Prepared 17 October 2026
Lux 5BR Villa w/Rooftop BBQ, Pool & 500M to Beach
5 bedrooms · 5.5 bathrooms · 10 guests · Kuta Utara, Bali
airbnb.com/rooms/1043821805037471957
Prepared 17 October 2026
Your villa, measured
Your annual revenue
Rp914.4M
Market average for your comp set: Rp2B.
Listing quality
85/100
Grade A- · read from your public Airbnb page.
Revenue vs comps
??/100
Locked — needs the comp audit, and it needs you.

Listing score

72 of 85 points
Photos 16/20
Count 8/12 · 70 photos · Captions 8/8
70 photos, top run 100+
Title 7/10
Chars 4/4 · 49 of 50 · Area 0/3 · Style 3/3
No area name
Description 20/20
Length 5,119 chars · Structure 91 breaks · Selling 12 named · Hook strong
Full marks
Amenities 10/10
Essentials 6/6 · Count 75 listed
Full marks
Reviews 19/25
Rating 4.8 avg · Count 35 · Superhost Yes
Score & count

13 points short — and all 13 sit in your listing. None are in your pricing, your minimum-stay rules, or your positioning. Two of them are quick: your title names no area, and 70 photos is short of the 100+ the top listings run.


Top 2 Quick Fixes

Free · worth up to 7 points
Put the area in your title. You use 49 of your 50 characters and name no location. "Canggu" or "Kuta Utara" in the title is free reach in Airbnb search, and it is the single cheapest point on the board.
Quick win +3 pts
Add more photos — you have 70, aim for 100+. Every bedroom and bathroom, the kitchen, living areas, outdoor space and views, plus detail shots that show how the place actually feels.
Medium +4 pts

Worth knowing: you can score 100/100 and still be priced far below your market. Your listing is already graded A−. The gap is in your rate, not your presentation.

You Vs. Top 10%

Your figures are read from your public Airbnb page. The benchmark column is the highest-earning 5-bedroom villa in your filtered comp set of 25 listings in the Bali market.

Factor You Top 10% Where you stand
Guest rating4.85.0Behind
SuperhostYesYesLevel
Bedrooms55Level
Bathrooms5.57Behind
Guests1012Behind
Occupancy65%88%Behind
Nightly rate (ADR)Rp4.5MRp34MBehind
Annual revenueRp914.4MRp4BBehind

On every measure that matters you are behind the top earner — but look at occupancy against the market: your villa is filled more of the year than the average 5-bedroom villa in Canggu. The gap is the rate you charge, not the demand you attract.

In your listing, from your public page
Rooftop BBQ Private pool 500m to beach 75 amenities listed All 6 guest essentials All 70 photos captioned
We model these against your comp set on the call
Table tennis Fire pit Cold plunge / ice bath Sauna Outdoor cinema Gym Workspace
Villa interior opening onto a terrace and infinity pool

The right amenity can increase your villa’s revenue by up to 100%. Discover which upgrades can give your property a competitive edge

Book a free 30-min call
Amenity ROI

What would pay for itself.

Features we would price against your comp set. Green pays back within 12 months, amber within 24, red takes longer or never does — and which bucket each one lands in depends on your numbers.

2 green 2 amber 4 red
Table tennis
To model
Pays back inside 12 months

Groups book around what they'll actually do together, and a table by the pool covers every age for hours — no staff, no supervision, almost nothing to run. It also earns its place in the shoot: guests photograph and post it, and that is free reach on the exact audience you want.

Cost
$0,000 – $0,000
Extra revenue
$0,000 / yr
Running cost
$000 / yr
Comps with it
00% of comps
Figures on the call
Fire pit
To model
Pays back inside 12 months

Gives groups a reason to stay in on the nights they would otherwise go out. Cheap to build here, and it photographs beautifully at dusk.

Cost
$0,000 – $0,000
Extra revenue
$0,000 / yr
Running cost
$000 / yr
Comps with it
00% of comps
Figures on the call
Cold plunge / ice bath
To model
Pays back within 24 months

Tub with a 220–240V chiller; pairs with a sauna as a contrast-therapy corner that wellness guests search for by name.

Cost
$0,000 – $0,000
Extra revenue
$0,000 / yr
Running cost
$000 / yr
Comps with it
00% of comps
Figures on the call
Sauna
To model
Pays back within 24 months

Six-person cedar cabin with a 6–9 kW heater; a ready-made outdoor unit retails around Rp 120M in Indonesia.

Cost
$0,000 – $0,000
Extra revenue
$0,000 / yr
Running cost
$000 / yr
Comps with it
00% of comps
Figures on the call

Every figure here is modelled for your villa specifically — cost, running cost, added revenue and how many comparable villas already have it. The framework is free to look at. The numbers we walk through together.

Book the strategy callFree · no obligation
The market

You fill the villa. You just don't get paid for it.

Your occupancy is 65% — level with a Canggu villa earning Rp3B a year. Your nightly rate is Rp4.5M against its Rp14M. Same filled calendar, roughly a third of the money.

Property typeYour revenueTop 10% earnersGap
5 bedrooms — Kuta Utara, BaliRp914.4MRp4B+Rp3.1B
Your villa vs the market average
MetricMarket averageYour villa
Nightly rate (ADR)Rp14.19MRp4.5M
Occupancy47%65%
Yearly revenueRp2BRp914.4M
Days available—338
Read the middle row against the others. You beat the market on occupancy and lose on rate. That is the whole gap: the villa sells, the price doesn't. Fill the same nights at Rp14M instead of Rp4.5M and the identical calendar earns three times as much.
The comp set, side by side
VillaADROccupancyAnnual revenue
Architecturally designed villa, Pererenan
5 beds · 7 baths · 12 guests · 5.0 rating
Rp34M88%Rp4B
5BR Balinese Modern Villa, Canggu
5 beds · 5 baths · 10 guests · 4.9 rating
Rp14M65%Rp3B
Your villa — 5BR, Kuta Utara
5 beds · 5.5 baths · 10 guests · 4.8 rating
Rp4.5M65%Rp914.4M

Market figures from the Bali market dashboard, filtered to 25 comparable 5-bedroom upscale listings, with your listing's own performance card. The Canggu comparison is the closest match to your villa on bedrooms, guests and occupancy — it earns three times more because it charges three times more per night. These estimates are approximate. Book a call with us to get a more accurate analysis based on your data.

Still behind the glass

What stays locked, we analyse with you on a call where we go deeper.

We bring the market and the model. What we cannot read from a public page is your side — the rates you accept, your calendar rules, your real occupancy and what you want this villa to become.

Comp audit · on the call

Your villa vs comparable 5-bedroom villas in Bali

Built from public data on the properties competing for your guests — including the 25 in your filtered set.

Comparable 5-bedroom Bali villa with private pool
Comparable Bali villa, tropical sanctuary
Comparable Bali villa, pool deck
Comparable Uluwatu villa, modern tropical
Comparable Uluwatu villa, ocean view

Illustrative — your comp set is built from public listings like these. We pick the 3 to 200 properties genuinely competing for your guests, then price every move against them.

MetricYouComps
Nightly rate (ADR)Rp0.0MRp00M
Occupancy00%00%
Yearly revenueRp000MRp0.0B
Minimum stay0 nights0 nights
Amenities your competitors list that you don't000 · 000 · 000
Five numbers, all modelled from your comp set. We don't publish them free — building the comp set and pricing each move against your villa is the work.
Interior design

The cheapest revenue is already inside the room.

A real client bedroom we worked on. Same room, same layout, same floor, same bed. Styling, artwork, rugs, lighting and textiles only — no structural work.

A client villa bedroom before styling: bare walls, plain white bedding, no artwork or rugs
Before
The same bedroom after IndaVillas styling: gallery wall, layered rugs, throw, lamp and styled shelving
After

The styling brief sits next to the amenity brief in the same system: what to add, what it costs, and what it should move. Interior design suggestions are part of the 3-phase work, not an extra.

The difference

Why work with us?

We are not property managers. We run a 3-phase system built for luxury 5+ bedroom properties that puts you in the top 10% of the market.

Phase 1
Revenue strategy
  • Know your numbers. Full revenue analytics and a tailored growth strategy.
  • Beat your competition. Benchmark against the villas competing for your guests.
  • Invest smarter. Identify the upgrades and amenities with the highest ROI.
Phase 2
Brand & demand
  • Build a brand guests remember. Consistent positioning across your website and social media.
  • Own more booking channels. Direct bookings, SEO, AI search visibility and strategic partnerships.
  • Create demand. Social campaigns, travel-agent partnerships, weddings, events and retreats.
  • Turn every touchpoint into marketing. Branded guestbooks, upsells, promotions and a seamless guest journey.
Phase 3
Conversion & growth
  • More inquiries into bookings. Optimise the guest journey and booking experience.
  • Turn guests into repeat revenue. Retention campaigns, referrals and reputation management.
  • Earn more per stay. Upsells and curated guest experiences.
  • Scale with paid acquisition. Paid ads across traditional and AI-powered platforms (optional).
Results start to show after 4 months. That is how long the 3-phase system takes to build momentum. Monthly reports measure the progress, and quarterly strategy calls set the next moves. Your own team keeps running the house — we never hold your money.
10% The goal

Our goal = You in the top 10% of market

Your villa already fills. It is priced at the bottom of its own market — the dashboard classifies it in the Budget tier while the villas it competes with sit three to seven times higher per night. Closing that rate gap, with the presentation and demand work behind it, is what moves you from Rp914.4M toward the top of the market.

Today
Rp914.4M
Your current yearly revenue
Market average
Rp2B
Your 25-listing comp set
Top of comp set
Rp4B
A year, same size, same area
Your next step

The full analysis needs one thing we don't have. You.

Free, either way

If we work together, good. If not, you still leave with the full analysis in your hands.

Public data only

No logins, no channel access, nothing connected. You send a link and that is it.

Your team runs the house

We work on rates, positioning and demand. Keys, cleaning and payments stay with you.