Villa- 2 floors
- 2
- Swimming pool
- Terrace
- Spacious living room
Area:
Building - 183.5 m²
Land - 220 m²
Price: $330,000 ($1,798 per m²)
Income from renting out the villa:Revenue per day: $250
Occupancy - 80%
Revenue per day including occupancy: $200
Revenue taking into account the occupancy of the property per year - $73,000
Profit taking into account expenses and taxes per year - $50,616 (15.1%)
Payback - 6.5 years
Income from purchase and sale:Purchase price:
$330,000
Sale price:
$440,400
Profit:
$110,400 (33.45%)
Costs and taxes for the sale of an object 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 a resident Indonesia (10%)
Income tax for non-resident Indonesia (20%)
Conditions of real estate ownership:Completion of construction: 2nd quarter 2024
Type of land and real estate ownership - leasehold 26 years + 25 years
Download presentation Villa in Bali in Ubud No. 500