← All properties
Hot Sales
Eco Luxury Retreat, Sumba Island
West Sumba, SumbaGAS-HTL-008
For Sale (Freehold) · Asking price
-9%Rp 32.000.000.000
Rp 29.000.000.000
Land
15.000 m²
Building
1.800 m²
Bedrooms
12
Bathrooms
12
Title
SHM
Type
Hotel & Resort
Description
Eco Luxury Retreat, Sumba Island. A carefully verified opportunity presented by PT Griya Armella Sejahtera. [Sample listing - edit in admin]
Features
- Private pool
- Ocean / nature view
- Ready legal documents
Investment
ROI & Payback Estimate
Operated by PT Armella Management Indonesia — management fee 15% of net revenue + 20% of GOP, target GOP 40%.
Estimates only, not a guarantee of future returns. Taxes on income and capital gains not included.
Annual projection
Gross revenueRp 14.454.000.000
Net revenueRp 11.563.200.000
GOP (40%)Rp 4.625.280.000
Mgmt fee 15% net revenue− Rp 1.734.480.000
Mgmt fee 20% GOP− Rp 925.056.000
Owner net income / yearRp 1.965.744.000
Per monthRp 163.812.000
ROI / year
6.78%
Payback period
14.8 yrs