Townhouse
- 2 floors
- 1 bedroom
- Swimming pool 6 m2
- Reception coffee shop
- Smart home system
- Developed infrastructure of the complex
Area:
Land - 80 m²
Building - 75 m²
Price: 190,000 $ (2,533 $ per m²)
Income from renting out a villa:
Revenue per day - $150
Loading - 80%
Revenue per year taking into account the occupancy of the property - $43,800
Profit taking into account expenses and taxes per year - $38,982 (20%)
Payback - 5 years
Income from purchase and sale:
Purchase price:
$190,000
Sale price:
$260,000
Profit:
$70,000 (37%)
Expenses and taxes for the sale of a property 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%)
Terms of payment and ownership of real estate:
Type of land and real estate ownership - leasehold 30 years
Construction completion date - March 2024