VillaArea:
Building - 100 m²
Land - 150 m²
Price: 200 000 $ (2,000 $ per m²)
Income from renting out the villa:Revenue per day: 180 $
Occupancy - 70%
Revenue per day including occupancy: 126 $
Revenue taking into account the occupancy of the property per year - 45 $360
Profit including expenses and taxes per year - $31,752 (15.9%)
Payback - 6-7 years
Income from purchase and sale:Purchase price:
$200,000
Sale price:
$250,000
Profit:
50,000 $ (25%)
Costs and taxes for the sale of the property are calculated individually and depend on various factors.
General costs 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 non-resident Indonesia (20%)
Real estate ownership conditions:Completion of construction: December 2024
Type of land and real estate ownership - leasehold 25 years + 25 years