Villa
2 Floors in the villa
3 bedrooms
Pool
Room room
Ruftop
Area:
Land - 237 m²
Building - 280,15 m²
Price: 575,000 $ (2,053 $ per m² )
Income from renting a villa:
Loading - 85%
Revenue per day taking into account the fullness of the object - 390 $ ( 120,997 per year $)
Profit taking into account expenses and taxes per year - 104,057 $ (14%)
Payback - 5.3 years
Income from buying and selling a villa:
Purchase price:
575 000 $
Sale price:
777 000 $
Profit:
202 000 $ (35%)
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 29 years
Completion of construction: august 2024
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%)
Villa
1 floor
Terrace
Pool
1 bedroom
Area:
Building - 40 m²
Price: 108,000 $ (2,942 $ 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%)
Apartments
1st floor in apartments
1 bedroom
Pool
Ocean
Area:
Building - 35 m²
Price: $190,000 ($5,425 per m² )
Rental income:
Loading - 80%
Revenue per day, taking into account the facility's occupancy per year - $90 ($26,280)
Profit taking into account expenses and taxes per year - 26,263 $ (16.5%)
Payback - from 7 years
Income from buying and selling:
Purchase price:
$190,000
Sale price:
$266,000
Profit:
$76,000 (40%)
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 99 years
Construction completion date: March 2024
