Baliray - Real Estate Investmant

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

Villa  System "Smart house" 2 Floors 1 bedroom Area: Villa area - 117 m² Land - 150 m² Price: 357,000 $ ( 3 057 $ 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%) Conditions of ownership of real estate: Completion of construction: october 2025. Type of ownership of land and real estate - leasehold 26 years + extension  

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

Apartments 7 Minutes to the beach Panoramic view Pool 1 bedroom Area: Apartment area - 38 m² Price: 135,000 $ ( 3 553 $ per m²) Income from renting: Revenue per day: 150 $ Loading - 80% Revenue per day taking into account the loading of the object - 120 $ Revenue per year taking into account the loading of the object - 43,800 $ Profit taking into account expenses and taxes per year - 38,982 $ (28 %) Payback - 4 years Income from purchase and sale : Purchase price: 135 000 $ Sale price: 168 750 $ Profit: 33 750 $ (25 %) 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: june 2025 Type of ownership of land and real estate - leasehold 26 years + 25 years

Appartements   1 chambre Première ligne de l'océan Infrastructure développée du complexe Vue sur l'océan Superficie : Bâtiment - 101 m² Prix : 490 000 $ (4 851 $ par m² ) Revenus de location :   Chargement - 70 % Revenu par jour, en tenant compte de l'occupation de l'établissement - 280 $ (102 200 $ par an) Bénéfice en tenant compte des dépenses et des taxes par an - 71 397 $ (15,87 %) Remboursement - 7 ans Revenus d'achat et de vente : Prix d'achat : 490 000 $ Prix de vente : 735 000 $ Bénéfice : 245 000 $ (50 %) Les dépenses et taxes pour la vente d'un objet sont calculées individuellement et dépendent de divers facteurs Frais généraux et taxes : Frais de notaire 1% (partagé avec l'acheteur 50/50) Taxe sur la vente de l'objet 11% (partagé avec l'acheteur 50/50) Impôt sur le bénéfice pour un résident indonésien (10%) Impôt sur les bénéfices pour un non-résident indonésien (20%) Conditions de paiement et de propriété des biens immobiliers : Achèvement des travaux - janvier 2025 Type de propriété foncière et immobilière - bail 30 ans