TownhouseArea:
Building - 182 m²
Price: $297,000 ($1,632 per m²)
Income from renting out a townhouse:Revenue per day: $207
Occupancy - 73%
Revenue per day including occupancy: $151
Revenue taking into account the occupancy of the property per year - $54,360
Profit including expenses and taxes per year - $38,580 (~13%)
Payback - 8 years
Costs and taxes on the sale of an object are calculated individually and depend on various factors.
Income from purchase and sale:Purchase price:
$297,000
Sale price:
$356,400
Profit:
$59,400 (20%)
General expenses and taxes:Notary fee 1% (shared 50/50 with buyer)
Profit tax 11% (shared 50/50 with buyer)
Income tax for Indonesian resident (10%)
Income tax for non-resident Indonesia (20%)
Conditions of real estate ownership:Completion of construction: 1st quarter of 2025
Type of land and real estate ownership - leasehold 26 years + 25 years
Download presentation of Stone Townhouse in Bali in Ubud