Villa complex in Bali in Bukit No. 29
Villa
Area:Buildings - 186 m²
Price: $500,000 ($2,688 per m² )
Estimated profitability:Revenue per day - $200
Loading - 80%
Revenue per day taking into account the facility's load per year: $160 ($57,600 per year)
Profit taking into account expenses and taxes per year: $40,320 (8.06%)
Payback: 10 years
Income from the purchase and sale of a villa:Purchase price:
$500,000
Sale price:
$650,000
Profit :
$150,000 (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