Villa in Bali in Ubud No. 142
Villa
Area:Land - 420 m²
Building - 120 m²
Price: 300 000 $ (2,500 $ per m²)
Estimated profitability:Occupancy - 80%
Revenue per day, taking into account the occupancy of the facility - 210 $ (61,320 per year $)
Profit taking into account expenses and taxes per year - 61,300 $ (19.80%)
Payback - 4.8 years
Income from the purchase and sale of a villa:Purchase price:
$300,000
Sale price:
$390,200
Profit
$90,000 (30%)
Expenses and taxes on the sale of the property are calculated individually and depend on various factors.
General expenses and taxes:Notary fee 1% (shared with the buyer 50/50)
Tax on the sale of the object 11% (shared with the buyer 50/50)
Income tax for an Indonesian resident (10%)
Income tax for a non-resident Indonesia (20%)
Conditions of owning real estate:Completion of construction - 3rd quarter of 2024
Type of land and real estate ownership - leasehold 30 years + extension