Apartments
1 floor
1 bedroom
Terrace with its own garden
Area:
Apartment - 71 m²
Price: 200,000 $ ( 2 817 $ per m²)
Income from renting:
Revenue per day: 150 $
Loading - 75 %
Revenue per day taking into account the loading of the object - 112.5 $
Revenue per year taking into account the loading of the object - 39,600 $
Profit taking into account expenses and taxes per year - 28,080 $ (14%)
Payback - 7-10 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:
End of construction: 3 quarter 2024
Type of ownership of land and real estate - leasehold 25 years + extension
Apartments
Separate entrance
Ceiling height: 4 meters
1 bedroom
Area:
Building - 29 m²
Price: 72,500 $ (2,500 $ 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%)
Townhouse in Bali in Ubud № 501
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
Apartments
Individual swimming pool
Terrace
1 bedroom
Area:
Apartment - 45 m²
Price: 162,000 $ (3,600 $ 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%)
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
