Villa
Area:
Land - 135 m²
Building - 87 m²
Price: $150,000 ($1,724 per m² )
Income from renting out a villa:
Revenue per day: $120
Loading - 80%
Revenue taking into account facility occupancy per year - $34,560
Profit taking into account expenses and taxes per year - $25,920 (17.28%)
Payback - 5 - 6 years
Costs and taxes for the sale of an object are calculated individually and depend on various factors.
General expenses and taxes:
Notary fee 1% (shared 50/50 with buyer)
Tax on the sale of an object 11% (shared with the buyer 50/50)
Income tax for Indonesian resident (10%)
Income tax for non-resident Indonesia (20%)
Conditions of real estate ownership:
Type of land and real estate ownership: leasehold 20 years + extension
Construction completion date: October 2024