Baliray - Real Estate Investmant page 3

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 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

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

Appartements Toit sur le toit du complexe Studio Coin cuisine Zone : Appartement - 35 m² Prix : 110 000 $ (3 143 $ par m² ) Revenus locatifs : Chargement - 70% Revenu par jour, charge comprise : 49 $ Revenus tenant compte de l'occupation des installations par an - 17 640 $ Bénéfice compte tenu des dépenses et taxes par année - 12 348$ (11%) Remboursement - 8 à 9 ans Revenus d'achat et de vente : Prix ​​d'achat : 110 000 $ Prix ​​de vente : 180 000 $ Bénéfice : 70 000 $ (63 %) Les frais et taxes pour la vente d'un objet sont calculés individuellement et dépendent de divers facteurs. Conditions de possession d'un bien immobilier : Achèvement des travaux - juin 2025 Type de propriété foncière et immobilière - bail 25 ans + prolongation

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