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
Townhouse
Pool
2 bedrooms
Developed infrastructure of the complex
Smart home system
Area:
Buildings- 76 m²
Land - 50 m²
Price: 225,000 $ (2,960 $ per m² )
Income from renting:
Loading - 85%
Revenue per day taking into account the loading of the object per year- 130 $ ( 40,332 $)
Profit taking into account expenses and taxes per year - 35,895 $ (11 %)
Payback - 6.2 years
Income from purchase and sale :
Purchase price:
225 000 $
Sale price:
292 500 $
Profit :
67 500 $ (+30%)
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
Land and real estate ownership - leasehold 25 years
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 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
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
2 bedrooms
2 floors
Infinity pool
Area:
Villa area - 117 m²
Plot area - 190 m²
Price: $240,000 ($2,051 per m² )
Income from renting out a villa:
Revenue per day: $367
Loading - 59%
Revenue per day including load: $216.53
Revenue taking into account facility occupancy per year - $77,950
Profit taking into account expenses and taxes per year - $46,770 (19%)
Payback - 6 years
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: 2nd quarter 2024
Type of land and real estate ownership - freehold
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
Relaxation area on the roof
1 bedroom
Pool with ocean view
The ocean is 5 minutes away
The best beach clubs within walking distance
Area:
Apartment - 34 m²
Price: $140,000 ($4,118 per m2)
Income from renting out apartments:
Revenue per day: $100
Loading - 85%
Revenue per day including load: $85
Revenue taking into account facility occupancy per year - $31,025
Profit taking into account expenses and taxes per year - $22,186 (15.8%)
Payback - 6-7 years
Income from buying and selling:
Purchase price:
$140,000
Sale price:
$162,500
Profit:
$22,500 (16%)
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: 1st quarter 2025
Apartments
1 bedroom
First line of the ocean
Developed infrastructure of the complex
View of the ocean
Area:
Building - 101 m²
Price: 490,000 $ (4,851 $ per m² )
Income from renting:
Loading - 70%
Revenue per day taking into account the fullness of the object - 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%)
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%)
Terms of payment and ownership of real estate :
The end of construction - January 2025
Land and real estate ownership - leasehold 30 years
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%)
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
1
Recommander
Agence
Baliray - Real Estate Investmant
Laisser une demande
Pour laisser un avis, veuillez vous connecter ou vous inscrire
En appuyant sur le bouton "Confirmer", vous obtiendrez 50 realtings (5 EUR) déduits du solde de votre compte personnel pour le superlike.
Payer 5 EUR
Annuler
Lorsque vous cliquez sur le bouton « Payer », vous serez automatiquement redirigé vers la page de recharge, car vous n'avez pas suffisamment de Realtings sur votre solde.
Superlike!
Vous avez déjà attribué un superlike à cette propriété. Pour annuler le superlike, cliquez sur "Supprimer".
Veuillez noter qu'il n'y a aucun remboursement des frais immobiliers pour l'annulation d'un superlike.
Retirer
Partir
En cliquant sur le bouton "Supprimer", vous annulez le superlike sans restituer les transferts à votre solde.
Partager la recommandation!
Recevez une commission sur les transactions réussies en recommandant la propriété en utilisant les liens ci-dessous !
Seulement disponible pour les utilisateurs inscrits
Aucun avis