← All properties
New ListingHot Sales

Dream Catchers Village

Lovina, Gambuh Village, BulelengGAS-VIL-011

Leasehold · Asking price

Rp 4.200.000.000

30-year leasehold

Land

150 m²

Building

250 m²

Bedrooms

2

Bathrooms

2

Title

Rent Certificate

Type

Villa

Description

The best investment ever in Lovina. Sit on 50 are land, with 270 degress view of the ocean, combine with rice field, make this villa as one of the best possible investment opportunity. 10 units of 2 bedrooms villa, each with private pool and will have a club house as villas complex facility. Giving access to the river, its another level of experience for those who want feel the nature.

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 1.067.625.000
Net revenueRp 854.100.000
GOP (40%)Rp 341.640.000
Mgmt fee 15% net revenue− Rp 128.115.000
Mgmt fee 20% GOP− Rp 68.328.000
Owner net income / yearRp 145.197.000
Per monthRp 12.099.750

ROI / year

3.46%

Payback period

28.9 yrs

Payback within the 30-year lease term.