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
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
Villa
2 Floors in the villa
3 bedrooms
Pool
Room room
Ruftop
Area:
Land - 237 m²
Building - 280,15 m²
Price: 575,000 $ (2,053 $ per m² )
Income from renting a villa:
Loading - 85%
Revenue per day taking into account the fullness of the object - 390 $ ( 120,997 per year $)
Profit taking into account expenses and taxes per year - 104,057 $ (14%)
Payback - 5.3 years
Income from buying and selling a villa:
Purchase price:
575 000 $
Sale price:
777 000 $
Profit:
202 000 $ (35%)
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 29 years
Completion of construction: august 2024
Since 1991, we have been helping international investors build villas on Bali to the highest quality standards. You don’t have to worry about anything with Ilot Property Bali - our team will take care of all real estate investment cycles: from acquiring a land plot to building a villa and managing it.