Apartment by the ocean - 5* in Sanur No. 101


1 bedroom
First line of the ocean
Developed infrastructure of the complex
Ocean view

Building - 101 m²

Price: $490,000 ($4,851 per m²)

Rental income:
Revenue per day: $400
Loading - 70%
Revenue per day, taking into account the loading of the facility - $280
Revenue per year, taking into account the facility’s occupancy - $102,200
Profit taking into account expenses and taxes per year - $71,397 (15.87%)
Payback - 7 years

Income from buying and selling after 5 years:
Purchase price:
Selling price:
$245,000 (50%)

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 50/50 with buyer)
Tax on the sale of an object 11% (shared with the buyer 50/50)
Income tax for Indonesian resident (10%)
Income tax for non-resident Indonesia (20%)

Conditions for owning real estate:
Completion of construction - June 2025
Type of land and real estate ownership - leasehold 52 years

Area: Sanur

Number of bedrooms: 1 bedroom

Unique location: Near the ocean

Made on