Cocoon- Unique architecture
- 1 bedroom
- Bar
- Jacuzzi
- Bathroom
- Pantry room
Area:Building - 75 m²
Price: 425,250 $ (5,670 $ per m²)
Rental income:Revenue per day: 550 $
Occupancy - 60%
Revenue per day taking into account the load of the object: $330
Revenue taking into account the load of the object per year - $120,450
Profit taking into account expenses and taxes per year - $54,203 (11.47%)
Payback - 6.91 years
Costs and taxes for the sale of the object 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%)
Conditions of real estate ownership: Type of land ownership and real estate: leasehold 30 years +20
Completion date: September 2026
Download presentation Cocoon in Bali in Canggu №581