Apartment
- 1 bedroom
- View apartment
- Developed infrastructure of the complex
- Rooftop pool
- Fitness center
Price: 300
000 ($6,250 per m2)
Area:
Facility area - 48 m²
Rental income:
Revenue per day: 180
Occupancy - 86%
Revenue per day, taking into account the occupancy of the facility - $154.8
Revenue per year, taking into account occupancy - $49,640 per year
Profit taking into account expenses and taxes per year - $29,240 (9.75%)
Payback - 7 years
Income from purchase and sale:
Purchase price:
$300,000
Sale price:
$375,000
Profit:
$75,000 (25%)
Notary fee 1% (shared with the buyer 50/50)
Tax on the sale of the property 11% (shared with the buyer 50/50)
Income tax for an Indonesian resident (10%)
Income tax for a non-resident Indonesia (20%)
Conditions of real estate ownership:
Type of land and real estate ownership - leasehold 80 years + extension
Construction completion date: September 2024
Download presentation Apartments in Bali in Seminyak No. 113