← All properties
New ListingHot Sales
Best Investment Opportunity
Nusa Lembongan, Ancak Village, KlungkungGAS-VIL-010
Leasehold · Asking price
-7%Rp 2.800.000.000
Rp 2.600.000.000
35-year leasehold
Land
300 m²
Building
550 m²
Bedrooms
4
Bathrooms
4
Title
Rent Agreement
Type
Villa
Description
The best investment opportunity in Nusa Lembongan Island. A 4 bedrooms villa, separate room, can be sell as individual room, private pool and overlooking to bay of Nusa Lembongan and Nusa Ceningan. Leasehold up to 2061.
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 949.000.000
Net revenueRp 759.200.000
GOP (40%)Rp 303.680.000
Mgmt fee 15% net revenue− Rp 113.880.000
Mgmt fee 20% GOP− Rp 60.736.000
Owner net income / yearRp 129.064.000
Per monthRp 10.755.333
ROI / year
4.96%
Payback period
20.1 yrs
Payback within the 35-year lease term.