Villa
Area:
Villa area - 117 m²
Plot area - 190 m²
Price: 250 000 $ (2,137 $ per m²)
Income from renting out a villa:
Revenue per day: $367
Occupancy - 59%
Revenue per day including occupancy: $216.53
Revenue taking into account the occupancy of the property per year - 77,950 $
Profit taking into account expenses and taxes in year - $46,770 (19%)
Payback - 6 years
Costs and taxes for the sale of an object are calculated individually and depend on various factors.
General expenses and taxes:
Notary fee 1% (shared with the buyer 50/50)
Tax for 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%)
Conditions of real estate ownership:
Completion of construction: 2nd quarter 2024
Type of ownership of land and real estate - freehold