For sale villa Bukit Penin Sula Jimbaran Villa Como

Specification

Description

Investment Overview • Cost of Villa: $799,000 USD • Purchase Tax: $79,900 USD • Total Investment Cost: $878,900 USD Rental Income Projec4ons • Minimum Daily Rental Income: $699 USD • OpHmal Rental Season: 365 days per year • Minimum Rental Days per Year: 292 days Expenses • Management Company Fees: 19% of revenue • Income Tax: 20% on net income aRer management fees Financial Calcula4ons 1. Annual Revenue CalculaHon: • Without expenses: $699 per day * 292 days = $204,108 USD 2. Expenses: • Management fees: 19% of $204,108 = $38,781 USD • Net revenue aRer management fees: $204,108 - $38,781 = $165,327 USD • Income tax: 20% of $165,327 = $33,065 USD 3. Net Annual Income: • Total Revenue - Management Fees - Income Tax = $204,108 - $38,781 - $33,065 = $132,262 USD Return on Investment (ROI) • ROI CalculaHon: ROI = (Net Annual Income/Total Investment Cost) *100% ROI = (132 262/878 900) *100% = 15.05% Summary This business plan of Shan. Village investments outlines a solid investment opportunity with a 15.05% annual return from renHng out a villa in Bali. The plan accounts for all relevant costs including management fees and taxes. This ROI indicates a profitable venture, assuming minimal rental days and consistent management performance. Dev5