Villa in Bali in Bukit No. 300

393000.00
$
Villa
"Smart Home" system
2 floors
1 bedroom

Square:
Villa area - 117 m²
Land - 150 m²

Price: $393,000 ($3,359 per m²)

Income from renting out a villa:
Revenue per day: $280
Loading - 75%
Revenue per day including load: $210
Revenue taking into account facility occupancy per year - $76,650
Profit taking into account expenses and taxes per year - $49,788 (13%)
Payback - 7 - 10 years

Income from buying and selling:
Purchase price:
$393,000
Selling price:
$499,800
Profit:
$106,800 (27%)

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. 300

Area: Bukit

Number of bedrooms: 1 bedroom

Unique location: Near the ocean

Floor: 2

Made on
Tilda