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
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
Modern villas will be built in an industrial style. Bamboo outside the windows creates a feeling of calm and tranquility. Each villa includes:
Swimming pool 80 m2 with relaxation area
Open kitchen with BBQ area
Jacuzzi and sauna
Cinema and fire pit on the terrace
Spacious living room 95 m2
Office
Leasehold - 30 years
Payment plan:
On the day of signing the contract 30% of the amount of the first payment under the development agreement + the full cost of the land lease agreement
Second payment 20%
Third payment 20%
Fourth payment 20%
Fifth payment 5%
Last payment 5%
Approximately 6-8 weeks for each stage
Facilities and equipment in the house
All pieces of furniture are made of natural Indonesian teak with stone and metal inserts.
Natural cotton curtains in navy color continue the breath of the ocean and convey its coolness.
Location and nearby infrastructure
Pandawa Beach - 2.3 km
Melasti Beach - 5.6 km
Nusa Dua Beach - 10 km
International Airport - 20 km
Apartments near the beach, from a reliable developer. Guaranteed price increase in the Pererenan area of at least 30%. Rental income from 12%. Apartments in Bali with full turnkey finishing. Completion of the complex in the 2nd quarter of 2025. Amenities inside the SWOI GARDENS PERERENAN complex: rooftop pool, gym, sauna, reception, security, video surveillance, elevator, parking. The advantages of the complex are new infrastructure, transport accessibility. Write or call, we will answer all your questions! *price is indicated as of 07/22/2024.
Recommend
Agency
DDA Real Estate
Leave a request
Call
Please tell the seller that you found this ad on Realting.com