Apartment- 7 minutes from the ocean
- view of rice fields
- large swimming pool
- parking
- gym
- Spa center
- library
Area:
Apartments - 49 m²
Price: $149,000 ($3,040 per m²)
Income from renting apartments in rental:Revenue per day: 149 $
Occupancy - 77%
Revenue per day including occupancy: 115 $
Revenue taking into account the occupancy of the facility per year - $38,550
Profit taking into account expenses and taxes per year - 20,475 $ (~13.7%)
Payback - 7.5 years
Expenses and taxes on sales objects are calculated individually and depend on various factors.
Income from purchase and sale:Purchase price:
$149,000
Sale price:
$178,800
Profit:
$29,800 (20%)
General 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 property ownership:Completion of construction: 2nd quarter 2024
Type of land and real estate ownership - leasehold 26 years + 25 years
Download presentation of apartments Aclass