Villa- 1 bedroom
- 2 floors
- Mini garden
- Guest toilet
- Dressing room
Area:Land - 135 m²
Building - 87 m²
Price: 185,000 $ (2,126 $ per m²)
Income from renting out the villa:Revenue per day: 120 $
Occupancy - 80%
Revenue per day c taking into account the load of the object: 96 $
Revenue taking into account the load of the object per year - $34,560
Profit taking into account expenses and taxes per year - $25,920 (17%)
Payback - 7-8 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
Completion date: 4th quarter of 2024