Villa- 2 bedroomsalni
- Terrace
- Pool
- Spacious living room
Area:Building - 132, 6 m²
Price: 235,000 $ (1,772 $ per m²)
Income from renting out the villa:Revenue per day: $280
Loading - 80%
Revenue per day taking into account the loading of the facility: $224
Revenue taking into account the loading of the facility per year - $81,760
Profit taking into account expenses and taxes per year - $50,690 (22.5%)
Payback - 4.4 years
Income from purchases and sales:Purchase price:
$235,000
Sale price:
$338,000
Profit:
$103,000 (43%)
Expenses and taxes for the sale of the property are calculated individually and depend on various factors.
General expenses and taxes:Notary fee 1% (shared with buyer 50/50)
Tax on the sale of the object 11% (shared with the buyer 50/50)
Income tax for a resident of Indonesia (10%)
Income tax for a non-resident of Indonesia (20%)
Conditions of real estate ownership: Type of land and real estate ownership: leasehold 30 years + extension
Construction completion date: Q2 2025
Commissioning: Q4 2025
Download presentation Villa in Bali in Ubud №504