Villa complex in Bali in Bukit No. 30

2nd floor
5 bedrooms

Buildings - 275 m²

Price: $600,000 ($2,181 per m²)

Estimated profitability:
Revenue per day - $300
Loading - 80%
Revenue per day, taking into account the occupancy of the facility - $240 ($86,400 per year)
Profit taking into account expenses and taxes per year - $60,480 (10.8%)
Payback - 10 years

Income from the purchase and sale of a villa:
Purchase price:
Selling price:
Profit  :
$180,000 (30%)

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%)

Terms of payment and ownership of real estate:
Type of land and real estate ownership - leasehold 60 years
Completion of construction - 1st quarter of 2024

Download presentation Complex of villas in Bali in Bukit No. 30

Area: Bukit

Number of bedrooms: 5 bedrooms

Unique location: Near the ocean

Made on