Villa complex in Bali in Bukit No. 28
Villa
Area:Buildings - 211 m²
Price: $550,000 ($2,688 per m² )
Estimated profitability:Revenue per day: 312.5
Loading - 80%
Revenue per day taking into account the facility’s occupancy per year: $250 (72,000 $)
Profit taking into account expenses and taxes per year: $50,400 (9.16%)
Payback - 10 years
Income from the purchase and sale of a villa:Purchase price:
$550,000
Sale price:
$715,000
Profit :
$165,000 (30%)
Costs and taxes for the sale of the property are calculated individually and depend on various factors.
General costs and taxes:Notary fee 1% (shared 50/50 with the buyer)
Tax for the sale of the property 11% (shared with the buyer 50/50)
Income tax for a resident of Indonesia (10%)
Income tax for a non-resident of Indonesia (20%)
Terms of payment and ownership of real estate:Type of ownership of land and real estate - leasehold 60 years
Completion of construction - 1st quarter of 2024