Villa- 2
- Pool 60 m²
- Terrace 84 m²
- Garden
- Parking
Area:
Building - 150 m²
Land - 530 m²
Price: 320,000 $ (2,133 $ per m²)
Income from renting out the villa:Revenue per day: 285 $
Loading - 85%
Revenue per day taking into account the load: $242
Revenue taking into account the load of the object per year - $88,421
Profit taking into account expenses and taxes per year - $58,118 (18.2%)
Payback - 5.5 years
Income from purchase and sale:Purchase price:
320 $000
Sale price:
$450,000
Profit:
$130,000 (40%)
Costs 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 the buyer 50/50)
Tax on the sale of an 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:Completion of construction: December 2024
Type of ownership of land and real estate - leasehold 30 years + 25 years