Cocoon
- 1 bedroom
- Pool
- Garden
- Kitchen-bar
- Panoramic shower
Area:
Building - 120 m²
Price: $680,400 ($5,670 per m²)
Rental income:
Revenue per day: $900
Occupancy - 60%
Revenue per day taking into account the occupancy of the facility: $540
Revenue taking into account the loading of the object per year - $197,100
Profit taking into account expenses and taxes per year - $88,695 (11, 73%)
Payback - 6.75 years
Costs and taxes for the sale of the object are calculated individually and depend on various factors.
Total expenses and taxes:
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 ownership and real estate: leasehold 30 years + 20
Completion date: September 2026
Download presentation Cocoon in Bali in Canggu №582