Villa
- Developed infrastructure of the area
- View of the rice fields
- Swimming pool
Area:
Building - 100 m²
Price: 208
000 $ (2,080 $ per m²)
Rental income:
Revenue per day: 160 $
Occupancy - 80%
Revenue per day taking into account the occupancy of the facility - 128 $
Revenue per year taking into account the occupancy of the facility - $46,080
Profit taking into account expenses and taxes per year - 41,011 $ (20%)
Payback - 6.5 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 on the sale of the object 11% (shared with the buyer 50/50)
Income tax for an Indonesian resident (10%)
Income tax for non-resident Indonesia (20%)
Terms of payment and ownership of real estate:
Type of ownership of land and real estate - leasehold 24 years + extension
Completion of construction: 3rd quarter 2024
Download presentation Villa in Bali in Ubud No. 282