Townhouse
2 bedrooms
Pool
Spacious terrace
Area:
Building - 132.7 m²
Land - 120 m²
Price: 240,000 $ (1,809 $ per m² )
Income from renting a townhouse:
Revenue per day: 180 $
Loading - 80 %
Revenue per day taking into account loading: 144 $
Revenue taking into account the loading of the object per year - 52,560 $
Profit taking into account expenses and taxes per year - 36,223 $ (15.9 %)
Payback - 6.6 years
Income from purchase and sale :
Purchase price:
240 000 $
Sale price:
305 210 $
Profit:
65 210 $ (27 %)
Expenses and taxes on the sale of the facility are calculated individually and depend on various factors.
Total expenses and taxes:
Notary fee 1% (shares with the buyer 50/50)
Tax for sale of the object 11% (shares with the buyer 50/50)
Profit tax for a resident of Indonesia (10%)
Profit tax for non-resident of Indonesia (20%)
Conditions of ownership of real estate:
End of construction: 2 quarter 2024
Type of ownership of land and real estate - leasehold 26 years + 25 years
Townhouse
2 bedrooms
Pool
2 Floors
Parking
Smart home
Free FINS membership
Area:
Building - 90 m²
Price: 365,000 $ (4,055 $ per m² )
Income from renting a villa:
Loading - 85%
Revenue per day taking into account the loading of the object per year - 200 $ (45,890 $)
Profit taking into account expenses and taxes per year - 52,866 $ (14.8 %)
Payback - 7.3 years
Profit :
90000 $ (25%)
Conditions of ownership of real estate:
End of construction - built
Land and real estate ownership - leasehold 30 years
Apartments 1 bedroom First line of the ocean Developed infrastructure of the complex Ocean view Area: Building - 101 m² Price: $490,000 ($4,851 per m² ) Rental income: Occupancy rate - 70% Revenue per day taking into account the occupancy of the facility - $280 ($102,200 per year) Profit taking into account expenses and taxes per year - $71,397 (15.87%) Payback - 7 years Income from purchase and sale: Purchase price: $490,000 Sale price: $735,000 Profit: $245,000 (50%) Property sale costs and taxes are calculated individually and depend on various factors. General costs and taxes: Notary fee 1% (shared with the buyer 50/50) Property sale tax 11% (shared with the buyer 50/50) Income tax for a resident of Indonesia (10%) Income tax for a non-resident of Indonesia (20%) Terms of payment and ownership of the property: Completion date - January 2025 Type of land and property ownership - leasehold for 30 years
Townhouse
Private pool
2 cabinets
2 bedrooms
View of green landscapes
Area:
Building - 112 m²
Price: $260,000 ($2,321 per m2)
Rental income:
Revenue per day: $166.8
Loading - 90%
Revenue per day taking into account the loading of the facility - $150
Revenue per year taking into account the facility's occupancy - $48,600
Profit taking into account expenses and taxes per year - $34,020 (13.08%)
Payback - 7-10 years
Costs and taxes for the sale of an object are calculated individually and depend on various factors.
Conditions of real estate ownership:
Type of land and real estate ownership - leasehold 30 years + extension
Construction completion date: September 2023
Villa
Individual swimming pool
View of the ocean
1 bedroom
Area:
Plot area - 250 m²
Building - 100 m²
Price: 490,000 $ (4,900 $ per m²)
Expenses and taxes on the sale of the facility are calculated individually and depend on various factors.
Total expenses and taxes:
Notary fee 1% (shares with the buyer 50/50)
Tax for sale of the object 11% (shares with the buyer 50/50)
Profit tax for a resident of Indonesia (10%)
Profit tax for non-resident of Indonesia (20%)