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
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
Premium villa for long-term living and investment.
Rental yield is up to 15% per year.
Villa fully finished on a turnkey basis. Own swimming pool surrounded by beautiful nature. The advantages of the acquisition are the increase in value after completion of construction by up to 25%.
Payment terms:
- installment plan at the construction stage. Completion in March 2025.
Architecture in minimalist style with panoramic glazing. Natural materials, thoughtful ergonomics and great attention to comfort.
Infrastructure:
1. Sundays Beachclub.
2. Helipad.
3. Savaya Night Club.
4. Golf course.
5. BIMC Medical Center
The future of the area:
1. Expressway to Melasti.
2. Green School branch.
3. The largest complex with open infrastructure - Park Blue.
Write or call us, we will select a property to suit your preferences. We will organize a safe transaction with the developer!
Recommend
Agency
DDA Real Estate
Leave a request
Call
Please tell the seller that you found this ad on Realting.com
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