Villa in Bali in Bukit No. 301

523000.00
$
Villa
Pool
"Smart Home" system
2 floors
2 bedrooms
Home cinema

Square:
Villa area - 159 m²
Land - 207 m²

Price: $523,000 ($3,289 per m²)

Income from renting out a villa:
Revenue per day: $360
Loading - 80%
Revenue per day including load: $288
Revenue taking into account facility occupancy per year - $105,120
Profit taking into account expenses and taxes per year - $68,440 (14%)
Payback - 7 - 10 years

Income from buying and selling:
Purchase price:
$523,000
Selling price:
$646,800
Profit:
$162,800 (23%)

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: October 2025
Type of land and real estate ownership - leasehold 26 years + extension

Download presentation Villa in Bali in Bukit No. 301

Area: Bukit

Number of bedrooms: 2 bedrooms

Unique location: Near the ocean

Made on
Tilda