Villa in Bali in Umalas No. 115

2 bedrooms
1st floor
Garden with spacious seating area
Smart technologies and voice assistant

Villa area - 91.5 m²
Plot area: 170 m²

Price: $490,000 ($5,355 per m²)

Income from renting out a villa:
Revenue per day: $650
Loading - 80%
Revenue per day including load: $520
Revenue taking into account facility occupancy per year - $190,450
Profit taking into account expenses and taxes per year - $88,315 (16.06%)
Payback - 5-6 years

Income from buying and selling:
Purchase price:
Selling price:
$60,000 (12%)

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 2024
Type of land and real estate ownership - freehold 80 years

Download presentation Villa in Bali in Umalas No. 115

Area: Umalas

Number of bedrooms: 2 bedrooms

Unique location: Near the ocean

Made on