Please note! You changed the property cost parameter to {{ differentPrice }}%. This affects the relevance of the calculation of monthly payments for the current property.
Return
Villa
1 bedroom
2 floors
Mini garden
Guest toilet
Wardrobe
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
Villa
2 Floors
2 bedrooms
Pool
Terrace
Spacious living room
Area:
Building - 183.5 m²
Land - 220 m²
Price: 365,000 $ (1,989 $ per m² )
Income from renting a villa:
Revenue per day: 250 $
Loading - 80 %
Revenue per day taking into account loading: 200 $
Revenue taking into account the loading of the object per year - 73,000 $
Profit taking into account expenses and taxes per year - 50,616 $ (13.9 %)
Payback - 7.2 years
Income from purchase and sale :
Purchase price:
365 000 $
Sale price:
440 400 $
Profit:
75 400 $ (21 %)
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
Private pool
2 cabinets
2 bedrooms
View of green landscapes
Area:
Building - 112 m²
Price: $260,000 ($2,321 per m2)
Rental income:
Revenue per day: $166.8
Loading - 90%
Revenue per day taking into account the loading of the facility - $150
Revenue per year taking into account the facility's occupancy - $48,600
Profit taking into account expenses and taxes per year - $34,020 (13.08%)
Payback - 7-10 years
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 30 years + extension
Construction completion date: September 2023