Villa
2 floors
2 bedrooms
10 minutes to the beach
Area:
Villa area - 95 m²
Land - 100 m²
Price: 150 000 $ ($1,579 per m²)
Income from renting out a villa:
Revenue per day: $200
Loading - 80%
Revenue per day including load: $160
Revenue taking into account facility occupancy per year - $57,600
Profit taking into account expenses and taxes per year - $43,200 (29%)
Payback - 3 - 5 years
Income from buying and selling:
Purchase price:
$165,000
Sale price:
$240,000
Profit:
$75,000 (45%)
Costs and taxes for the sale of an object are calculated individually and depend on various factors.
Conditions of real estate ownership:
Completion of construction: October 2025
Type of land and real estate ownership - leasehold 26 years + extension
Villa
Spacious swimming pool
2 bedrooms
Area:
Building - 75 m²
Price: 99,000 $ (1,320 $ per m²)
Income from renting:
Revenue per day: 125 $
Loading - 80 %
Revenue per day taking into account the loading of the object - 100 $
Revenue per year taking into account the loading of the object - 36,000 $
Profit taking into account expenses and taxes per year - 32,040 $ (32 %)
Payback - 3 years
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:
Land and real estate ownership - leasehold 20 years
Completion of construction: november 2023
District: Denpasar
Number of bedrooms: 2 bedrooms
Unique location: City
Apartments
View apartment
Developed infrastructure of the complex
City or ocean view
1 bedroom
Pool
Fitness center
Area:
Building - 81 m²
Price: 350,000 $ (4,321 $ per m² )
Income from renting:
Revenue per day - 250 $
Loading - 75 %
Revenue per year taking into account the loading of the object - 68,500 $
Profit taking into account expenses and taxes per year - 47,393 $ (15.8 %)
Payback - 7-10 years
Income from purchase and sale :
Purchase price:
350 000 $
Sale price:
450 000 $
Profit:
100,000 $ (28 %)
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:
Completion of construction: june 2025.
Type of ownership of land and real estate - leasehold 30 years + extension
Apartments
View apartment
Developed infrastructure of the complex
Pool on the roof
Fitness center
Price: 250,000 (4,990 $ per m2)
Area:
Object area - 40, 1 m²
Income from renting:
Loading - 60%
Revenue per day taking into account the fullness of the object - 150 $ (52,563 $ per year )
Profit taking into account expenses and taxes per year - 32,309 $ (12.9 %)
Payback - 7 years
Income from purchase and sale :
Purchase price:
250 000 $
Sale price:
375 000 $
Profit:
125 000 $ (50%)
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:
Type of ownership of land and real estate - leasehold 80 years + extension
Completion date: may-june 2024
