Townhouse
- 2 floors
- 2
- Rooftop
- Swimming pool
Area:
Plot area - 90 m²
Building - 140 m²
Price: 250,000 $ (1,785 $ per m2)
Rental income:
Revenue per day: 200 $
Occupancy - 80%
Revenue per day taking into account the occupancy of the object - 160 $
Revenue per year with taking into account the load of the object - $58,400
Profit taking into account expenses and taxes per year - $51,976 (21%)
Payback - 5 years
Costs and taxes on the sale of the object are calculated individually and depend on various factors.
General expenses and taxes:
Notary fee 1% (shared with by the buyer 50/50)
Tax on the sale of the object 11% (shared with the buyer 50/50)
Income tax for a resident of Indonesia (10%)
Income tax for a non-resident of Indonesia (20%)
Terms of payment and ownership of real estate:
Completion of construction: July 2024
Type of ownership of land and real estate - leasehold 30 years + extension