Print
version
version
237 053 €
237 053 €
| Sale price | 237 053 € |
| Price per square meter | 1 092.39 € |
| House Area | 217 m² |
| Site plot | 1.75 ares |
| Number of storeys | 2 |
| Total number of rooms | 3 |
| Number of bedrooms | 3 |
| Number of bathrooms | 3 |
| Construction phase | Off-plan |
| The property can be rented out | |
| Estimated price per month | 5 080 € |
| Estimated price per week | 1 778 € |
| Estimated price per day | 296 € |
| Address | Indonesia, Canggu |
| Location | at the seaside, within the city, on a SPA-resort |
| Business expenses | |
|---|---|
| Not included in the price | |
| Notary Services | 1 % |
| Credit conditions | |
|---|---|
| Possible payment by installments | |
| Contract period | up to 1 years |
Villa complex in Changgu district (Padonan). Completion of construction is in April.
The complex consists of 8 villas, and now there are only two left for sale — the rest have already been purchased.
Specifications:
3-room villa size: 217m2 + courtyard area + 89.5 m2 swimming pool
Land area: 1.75 acres
Cost of a 3-bedroom villa: $280,000 (~21,880,000₽)
Investment attractiveness:
3 bedroom villa
Daily rent:
Rate: 350 $/day
Occupancy rate: 70%
Income: $89,425/year
Minus 20% expenses - net: $71,540
Annual profitability:
71 540 / 280 000 = ~25.5% per annum
Monthly rent:
Rate: $6,000/month
Year: 72,000 $
Including 20% of expenses - $ 57,600
ROI: 57 600 / 280 000 = ~20,6% per annum
The numbers are like this because it has its own criminal code.
Leashold 22+20
